Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ALMENT PRAKTISERENDE LÆGE BO EGELUND ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.5%   Bankruptcy risk   9.9% 10.5% 8.8% 16.6% 26.6% 10.7% 20.4% 15.8%   Credit score (0-100)   27 25 29 10 2 22 4 12   Credit rating   BB BB BB BB B BB B BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   536 819 509 373 -28.7 -0.2 0.0 0.0   EBITDA   10.1 220 218 8.9 -31.5 -0.2 0.0 0.0   EBIT   10.1 220 218 8.9 -31.5 -0.2 0.0 0.0   Pre-tax profit (PTP)   10.1 219.7 218.2 4.3 -0.5 -23.8 0.0 0.0   Net earnings   7.1 172.1 170.2 2.3 -0.5 -23.8 0.0 0.0   Pre-tax profit without non-rec. items   10.1 220 218 4.3 -0.5 -23.8 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   49.7 222 296 138 138 114 -11.0 -11.0   Interest-bearing liabilities   33.3 0.0 0.0 0.0 1.6 36.6 11.0 11.0   Balance sheet total (assets)   126 288 419 229 182 158 0.0 0.0   Net Debt   -19.8 -119 -313 -34.3 -176 -119 11.0 11.0     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   536 819 509 373 -28.7 -0.2 0.0 0.0   Gross profit growth   32.4% 52.9% -37.8% -26.7% 0.0% 99.3% 0.0% 0.0%   Employees   1 1 1 1 1 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   126 288 419 229 182 158 0 0   Balance sheet change%   0.2% 128.3% 45.5% -45.3% -20.3% -13.6% -100.0% 0.0%   Added value   10.1 219.7 218.2 8.9 -31.5 -0.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   1.9% 26.8% 42.8% 2.4% 109.9% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   8.0% 106.2% 61.8% 2.7% -0.2% 4.2% 0.0% 0.0%   ROI %   16.1% 144.1% 84.3% 4.1% -0.3% 5.0% 0.0% 0.0%   ROE %   15.5% 126.8% 65.7% 1.1% -0.4% -18.9% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   39.4% 77.1% 70.7% 60.4% 75.6% 72.4% -100.0% -100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -195.8% -54.3% -143.5% -386.3% 557.3% 56,878.6% 0.0% 0.0%   Gearing %   67.0% 0.0% 0.0% 0.0% 1.1% 32.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 6.1% 162.3% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   1.7 4.4 3.4 2.5 4.1 3.6 0.0 0.0   Current Ratio   1.7 4.4 3.4 2.5 4.1 3.6 0.0 0.0   Cash and cash equivalent   53.2 119.2 313.1 34.3 177.3 156.0 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   49.7 221.8 296.0 138.3 -16.4 -14.2 -5.5 -5.5   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   10 220 218 9 -32 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   10 220 218 9 -32 0 0 0   EBIT / employee   10 220 218 9 -32 0 0 0   Net earnings / employee   7 172 170 2 -0 0 0 0