Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SPECIALLÆGE ANETTE LØWERT 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% 0.7% 0.7%   Bankruptcy risk   4.2% 4.4% 5.8% 5.1% 4.9% 5.0% 17.3% 17.3%   Credit score (0-100)   50 49 40 42 44 43 9 9   Credit rating   BBB 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 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   212 261 85.7 155 109 149 0.0 0.0   EBITDA   43.6 196 36.9 96.3 60.0 133 0.0 0.0   EBIT   39.7 192 34.6 96.3 60.0 133 0.0 0.0   Pre-tax profit (PTP)   24.2 245.0 52.2 123.6 8.7 153.1 0.0 0.0   Net earnings   18.7 190.1 40.7 96.1 6.8 119.4 0.0 0.0   Pre-tax profit without non-rec. items   24.2 245 52.2 124 8.7 153 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   6.2 2.3 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   318 508 448 470 401 403 178 178   Interest-bearing liabilities   0.0 0.0 5.0 0.0 0.0 88.7 0.0 0.0   Balance sheet total (assets)   394 603 506 521 428 527 178 178   Net Debt   -309 -585 -484 -497 -335 -407 -178 -178     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   212 261 85.7 155 109 149 0.0 0.0   Gross profit growth   -15.6% 22.8% -67.1% 81.0% -29.6% 36.8% -100.0% 0.0%   Employees   1 1 1 1 1 1 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)   394 603 506 521 428 527 178 178   Balance sheet change%   9.0% 53.2% -16.1% 2.9% -17.9% 23.1% -66.2% 0.0%   Added value   43.6 196.0 36.9 96.3 60.0 133.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -8 -8 -5 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   3.0 4.0 5.0 5.0 5.0 5.0 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 (%)   18.7% 73.6% 40.4% 62.0% 54.9% 89.3% 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 %   11.4% 49.6% 9.4% 25.2% 12.7% 33.1% 0.0% 0.0%   ROI %   13.9% 59.7% 10.9% 28.0% 13.8% 35.3% 0.0% 0.0%   ROE %   6.1% 46.1% 8.5% 20.9% 1.6% 29.7% 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 %   80.7% 84.2% 88.6% 90.1% 93.8% 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, %   -709.6% -298.4% -1,312.2% -515.9% -558.0% -305.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 1.1% 0.0% 0.0% 22.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 7.4% 227.1% 0.0% 10.7% 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   5.2 6.3 8.8 10.1 16.2 4.3 0.0 0.0   Current Ratio   5.2 6.3 8.8 10.1 16.2 4.3 0.0 0.0   Cash and cash equivalent   309.4 585.0 489.5 496.6 334.7 496.0 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   170.0 506.0 137.6 130.0 117.2 96.5 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   44 196 37 96 60 133 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   44 196 37 96 60 133 0 0   EBIT / employee   40 192 35 96 60 133 0 0   Net earnings / employee   19 190 41 96 7 119 0 0