Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DATEC MEDICO 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 2018/12 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% 1.1% 1.1%   Bankruptcy risk   1.9% 2.6% 2.1% 1.7% 5.5% 9.3% 16.8% 16.5%   Credit score (0-100)   72 62 68 72 40 25 10 11   Credit rating   A BBB A A BBB BB BB BB   Credit limit (kDKK)   1.9 0.0 0.3 6.0 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 2018/12 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   2,386 5,049 4,771 5,471 2,678 1,782 0.0 0.0   EBITDA   1,103 3,178 2,962 2,334 -1,025 -1,702 0.0 0.0   EBIT   1,083 3,158 2,809 2,284 -1,075 -1,754 0.0 0.0   Pre-tax profit (PTP)   997.0 3,109.3 2,726.3 2,342.7 -1,204.3 -2,630.7 0.0 0.0   Net earnings   754.0 2,421.5 2,099.4 1,792.8 -944.2 -2,159.0 0.0 0.0   Pre-tax profit without non-rec. items   997 3,109 2,726 2,343 -1,204 -2,631 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   19.8 0.0 243 193 143 138 0.0 0.0   Shareholders equity total   3,091 5,513 1,199 2,234 290 431 231 231   Interest-bearing liabilities   47.3 87.9 897 763 1,153 6,142 0.0 0.0   Balance sheet total (assets)   4,486 6,882 3,893 4,709 2,210 11,729 231 231   Net Debt   -3,871 -2,268 -725 -149 1,147 6,134 -231 -231     See the entire balance sheet 1000.0 Volume  2018 2018/12 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   2,386 5,049 4,771 5,471 2,678 1,782 0.0 0.0   Gross profit growth   24.6% 111.6% -5.5% 14.7% -51.1% -33.5% -100.0% 0.0%   Employees   3 4 0 6 6 6 0 0   Employee growth %   0.0% 33.3% -100.0% 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)   4,486 6,882 3,893 4,709 2,210 11,729 231 231   Balance sheet change%   42.9% 53.4% -43.4% 20.9% -53.1% 430.7% -98.0% 0.0%   Added value   1,103.2 3,178.3 2,961.6 2,334.2 -1,024.6 -1,702.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -40 -40 91 -100 -100 -57 -138 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2018/12 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 (%)   45.4% 62.6% 58.9% 41.7% -40.1% -98.5% 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 %   28.7% 56.5% 52.2% 55.2% -31.1% -31.8% 0.0% 0.0%   ROI %   37.0% 73.5% 72.2% 89.5% -47.2% -55.3% 0.0% 0.0%   ROE %   27.8% 56.3% 62.6% 104.4% -74.8% -598.6% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   68.9% 80.1% 30.8% 47.5% 13.1% 3.7% 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, %   -350.9% -71.4% -24.5% -6.4% -111.9% -360.4% 0.0% 0.0%   Gearing %   1.5% 1.6% 74.8% 34.2% 397.3% 1,424.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   40.1% 151.7% 17.1% 3.5% 13.5% 11.3% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   2.8 5.2 1.3 1.7 0.4 0.3 0.0 0.0   Current Ratio   3.2 5.5 1.4 1.9 1.1 0.4 0.0 0.0   Cash and cash equivalent   3,918.0 2,356.0 1,621.2 911.8 5.9 7.4 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 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   3,043.1 5,604.5 1,022.3 2,128.7 245.2 -6,439.1 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 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   368 795 0 389 -171 -284 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   368 795 0 389 -171 -284 0 0   EBIT / employee   361 790 0 381 -179 -292 0 0   Net earnings / employee   251 605 0 299 -157 -360 0 0