Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Speciallæge Anders Lamberg 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.7% 0.7% 0.7% 0.7% 0.7% 0.7% 0.7% 0.7%   Bankruptcy risk   0.8% 1.2% 1.4% 1.5% 1.2% 0.7% 5.4% 5.4%   Credit score (0-100)   92 83 78 75 83 94 41 41   Credit rating   A A A A A AA BBB BBB   Credit limit (kDKK)   367.1 204.2 35.5 26.6 199.1 748.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,840 5,804 -132 3,412 4,084 4,723 0.0 0.0   EBITDA   2,156 4,032 -942 1,152 1,555 2,387 0.0 0.0   EBIT   1,724 3,991 -1,311 585 1,070 1,816 0.0 0.0   Pre-tax profit (PTP)   1,475.9 3,784.9 896.1 -10.7 449.9 1,392.2 0.0 0.0   Net earnings   1,148.6 2,950.6 865.5 -203.3 326.2 1,056.9 0.0 0.0   Pre-tax profit without non-rec. items   1,476 3,785 896 -10.7 450 1,392 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   718 1,747 10,539 10,543 11,364 10,970 0.0 0.0   Shareholders equity total   2,419 4,870 5,235 4,976 5,245 6,243 5,993 5,993   Interest-bearing liabilities   0.0 0.0 4,592 4,569 5,342 4,294 0.0 0.0   Balance sheet total (assets)   5,440 8,014 15,798 15,148 15,699 15,472 5,993 5,993   Net Debt   -1,606 -3,332 2,713 3,966 4,688 3,201 -3,126 -3,126     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   3,840 5,804 -132 3,412 4,084 4,723 0.0 0.0   Gross profit growth   0.1% 51.1% 0.0% 0.0% 19.7% 15.7% -100.0% 0.0%   Employees   3 1 1 3 3 2 0 0   Employee growth %   0.0% -66.7% 0.0% 200.0% 0.0% -33.3% -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)   5,440 8,014 15,798 15,148 15,699 15,472 5,993 5,993   Balance sheet change%   -1.6% 47.3% 97.1% -4.1% 3.6% -1.4% -61.3% 0.0%   Added value   2,156.5 4,031.5 -941.7 1,152.1 1,637.4 2,387.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -866 1,120 8,289 143 159 -1,143 -10,970 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 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   44.9% 68.8% 990.1% 17.1% 26.2% 38.4% 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 %   31.9% 59.4% 9.6% 3.8% 7.3% 12.8% 0.0% 0.0%   ROI %   74.8% 103.6% 15.4% 6.0% 10.8% 18.0% 0.0% 0.0%   ROE %   54.8% 81.0% 17.1% -4.0% 6.4% 18.4% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   44.5% 60.8% 33.1% 32.8% 33.4% 40.4% 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, %   -74.5% -82.7% -288.1% 344.2% 301.5% 134.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 87.7% 91.8% 101.9% 68.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 11.0% 13.2% 13.7% 12.6% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.7 1.2 0.3 0.2 0.2 0.4 0.0 0.0   Current Ratio   0.7 1.2 0.3 0.2 0.2 0.4 0.0 0.0   Cash and cash equivalent   1,606.1 3,332.4 1,878.8 603.0 654.8 1,092.7 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -942.0 67.9 -4,866.9 -4,890.4 -5,084.5 -3,659.6 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   719 4,032 -942 384 546 1,194 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   719 4,032 -942 384 518 1,194 0 0   EBIT / employee   575 3,991 -1,311 195 357 908 0 0   Net earnings / employee   383 2,951 865 -68 109 528 0 0