Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SPECIALLÆGESELSKABET HENRIK FRØLUND KORSHOLM 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   0.7% 0.7% 0.7% 0.7% 0.7% 0.7% 0.7% 0.7%   Bankruptcy risk   1.0% 1.0% 0.9% 1.1% 1.3% 1.2% 11.3% 11.3%   Credit score (0-100)   89 85 87 85 78 82 22 22   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   222.6 183.4 274.4 210.8 42.0 104.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,482 3,390 3,639 3,692 3,843 3,975 0.0 0.0   EBITDA   1,244 1,233 1,424 1,410 1,570 1,573 0.0 0.0   EBIT   975 1,064 1,216 1,212 1,395 1,414 0.0 0.0   Pre-tax profit (PTP)   1,304.0 1,323.0 1,524.0 1,591.0 1,955.0 1,908.0 0.0 0.0   Net earnings   1,114.0 1,090.0 1,259.0 1,329.0 1,651.0 1,598.1 0.0 0.0   Pre-tax profit without non-rec. items   1,304 1,323 1,524 1,591 1,955 1,908 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   502 333 657 512 400 421 0.0 0.0   Shareholders equity total   1,690 1,880 2,139 2,468 1,319 1,917 792 792   Interest-bearing liabilities   32.0 1.0 0.0 1.0 1.0 0.0 0.0 0.0   Balance sheet total (assets)   2,293 2,508 2,579 2,881 1,925 2,508 792 792   Net Debt   -1,416 -1,490 -1,461 -1,842 -974 -1,485 -792 -792     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   3,482 3,390 3,639 3,692 3,843 3,975 0.0 0.0   Gross profit growth   -7.7% -2.6% 7.3% 1.5% 4.1% 3.4% -100.0% 0.0%   Employees   5 5 5 5 5 5 0 0   Employee growth %   0.0% 0.0% 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)   2,293 2,508 2,579 2,881 1,925 2,508 792 792   Balance sheet change%   12.8% 9.4% 2.8% 11.7% -33.2% 30.3% -68.4% 0.0%   Added value   1,244.0 1,233.0 1,424.0 1,410.0 1,593.0 1,573.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -398 -338 116 -343 -287 -138 -421 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   28.0% 31.4% 33.4% 32.8% 36.3% 35.6% 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 %   60.3% 55.4% 60.4% 58.7% 81.5% 86.4% 0.0% 0.0%   ROI %   83.0% 71.6% 74.7% 69.6% 103.4% 118.4% 0.0% 0.0%   ROE %   72.7% 61.1% 62.7% 57.7% 87.2% 98.8% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   73.7% 75.0% 82.9% 85.7% 68.5% 76.5% 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, %   -113.8% -120.8% -102.6% -130.6% -62.0% -94.4% 0.0% 0.0%   Gearing %   1.9% 0.1% 0.0% 0.0% 0.1% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.3% 42.4% 2,400.0% 2,400.0% 300.0% 1,521.2% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   2.9 3.7 4.1 5.4 2.2 3.2 0.0 0.0   Current Ratio   2.9 3.7 4.1 5.4 2.2 3.2 0.0 0.0   Cash and cash equivalent   1,448.0 1,491.0 1,461.0 1,843.0 975.0 1,485.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   1,104.0 1,450.0 1,354.0 1,799.0 737.0 1,301.7 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   249 247 285 282 319 315 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   249 247 285 282 314 315 0 0   EBIT / employee   195 213 243 242 279 283 0 0   Net earnings / employee   223 218 252 266 330 320 0 0