Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SMERUD MEDICAL RESEARCH DENMARK 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   33.7% 25.8% 39.4% 36.9% 15.7% 12.6% 20.6% 20.4%   Credit score (0-100)   1 3 0 0 11 18 5 5   Credit rating   C B C C BB BB B B   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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   220 449 -435 163 3,329 1,187 0.0 0.0   EBITDA   -747 -201 -725 -451 2,628 466 0.0 0.0   EBIT   -758 -211 -729 -451 2,628 466 0.0 0.0   Pre-tax profit (PTP)   -763.0 -217.0 -733.0 -454.0 2,627.0 461.0 0.0 0.0   Net earnings   -763.0 -217.0 -733.0 -454.0 2,627.0 461.0 0.0 0.0   Pre-tax profit without non-rec. items   -763 -217 -733 -454 2,627 461 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   14.0 4.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -2,191 -2,408 -3,141 -3,595 -968 -507 -807 -807   Interest-bearing liabilities   2,272 2,348 2,955 3,442 3,852 1,760 807 807   Balance sheet total (assets)   336 262 69.0 65.0 3,015 1,376 0.0 0.0   Net Debt   2,135 2,331 2,915 3,408 3,661 1,690 807 807     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   220 449 -435 163 3,329 1,187 0.0 0.0   Gross profit growth   0.0% 104.1% 0.0% 0.0% 1,942.3% -64.3% -100.0% 0.0%   Employees   2 1 1 1 1 1 0 0   Employee growth %   0.0% -50.0% 0.0% 0.0% 0.0% 0.0% -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)   336 262 69 65 3,015 1,376 0 0   Balance sheet change%   -39.8% -22.0% -73.7% -5.8% 4,538.5% -54.4% -100.0% 0.0%   Added value   -747.0 -201.0 -725.0 -451.0 2,628.0 465.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -21 -20 -8 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   -2.0 -3.0 -4.0 -5.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   -344.5% -47.0% 167.6% -276.7% 78.9% 39.2% 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 %   -33.6% -8.1% -24.8% -13.1% 68.8% 15.9% 0.0% 0.0%   ROI %   -37.0% -9.0% -26.8% -14.0% 72.1% 16.6% 0.0% 0.0%   ROE %   -170.7% -72.6% -442.9% -677.6% 170.6% 21.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   -86.7% -90.2% -97.9% -98.2% -24.3% -26.9% -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, %   -285.8% -1,159.7% -402.1% -755.7% 139.3% 362.7% 0.0% 0.0%   Gearing %   -103.7% -97.5% -94.1% -95.7% -397.9% -347.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.2% 0.3% 0.2% 0.1% 0.1% 0.2% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.9 0.5 0.3 0.2 22.9 11.1 0.0 0.0   Current Ratio   0.9 0.5 0.3 0.2 22.9 11.1 0.0 0.0   Cash and cash equivalent   137.0 17.0 40.0 34.0 191.0 70.1 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -31.0 -117.0 -131.0 -166.0 2,871.0 1,238.9 -403.5 -403.5   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -374 -201 -725 -451 2,628 466 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -374 -201 -725 -451 2,628 466 0 0   EBIT / employee   -379 -211 -729 -451 2,628 466 0 0   Net earnings / employee   -382 -217 -733 -454 2,627 461 0 0