Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Dyrlægehuset Trige 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  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 7.0% 2.3% 2.6% 2.5% 5.5% 11.1% 11.1%   Credit score (0-100)   0 36 65 59 62 40 22 22   Credit rating   N/A BBB BBB BBB BBB BBB BB 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)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 1,866 3,936 3,744 3,751 3,856 0.0 0.0   EBITDA   0.0 172 1,186 719 627 313 0.0 0.0   EBIT   0.0 70.0 1,019 511 359 -15.1 0.0 0.0   Pre-tax profit (PTP)   0.0 -10.4 934.4 449.3 271.0 -92.1 0.0 0.0   Net earnings   0.0 -8.2 727.8 349.7 210.0 -72.2 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -10.4 934 449 271 -92.1 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 1,021 1,227 1,359 1,823 1,527 0.0 0.0   Shareholders equity total   0.0 42.8 771 220 430 208 157 157   Interest-bearing liabilities   0.0 1,406 489 1,177 1,956 1,331 109 109   Balance sheet total (assets)   0.0 1,903 2,408 2,408 2,928 2,496 267 267   Net Debt   0.0 1,255 130 1,139 1,909 1,293 109 109     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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   0.0 1,866 3,936 3,744 3,751 3,856 0.0 0.0   Gross profit growth   0.0% 0.0% 110.9% -4.9% 0.2% 2.8% -100.0% 0.0%   Employees   0 8 8 8 9 10 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 12.5% 11.1% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0 1,903 2,408 2,408 2,928 2,496 267 267   Balance sheet change%   0.0% 0.0% 26.5% -0.0% 21.6% -14.7% -89.3% 0.0%   Added value   0.0 172.3 1,185.8 719.3 567.7 312.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 1,385 -11 -127 147 -675 -1,527 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 -1.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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 (%)   0.0% 3.8% 25.9% 13.6% 9.6% -0.4% 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 %   0.0% 3.7% 47.3% 21.2% 13.7% -0.3% 0.0% 0.0%   ROI %   0.0% 4.8% 71.1% 34.5% 17.8% -0.4% 0.0% 0.0%   ROE %   0.0% -19.1% 178.9% 70.6% 64.6% -22.6% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 2.3% 32.0% 9.2% 14.7% 8.3% 59.0% 59.0%   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, %   0.0% 728.2% 11.0% 158.4% 304.5% 413.2% 0.0% 0.0%   Gearing %   0.0% 3,282.7% 63.4% 534.3% 454.9% 639.2% 69.6% 69.6%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 11.5% 8.9% 7.4% 6.0% 5.1% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.3 0.3 0.0 0.2 0.2 0.0 0.0   Current Ratio   0.0 0.4 0.5 0.2 0.5 0.3 0.0 0.0   Cash and cash equivalent   0.0 151.4 358.8 37.8 47.0 38.5 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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   0.0 -617.7 -755.4 -1,673.4 -904.0 -1,276.9 -54.7 -54.7   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 22 148 90 63 31 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 22 148 90 70 31 0 0   EBIT / employee   0 9 127 64 40 -2 0 0   Net earnings / employee   0 -1 91 44 23 -7 0 0