Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PSYKOLOGVAGTEN CITY 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% 0.6% 0.6%   Bankruptcy risk   5.4% 4.2% 16.9% 3.9% 3.3% 13.4% 15.9% 15.9%   Credit score (0-100)   43 49 10 49 55 16 12 12   Credit rating   BBB BBB BB BBB BBB BB 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   736 1,533 324 962 389 -646 0.0 0.0   EBITDA   7.9 376 17.8 18.6 128 -1,295 0.0 0.0   EBIT   -34.6 359 8.2 18.6 54.1 -1,433 0.0 0.0   Pre-tax profit (PTP)   -34.6 358.7 17.6 8.3 47.8 -1,456.8 0.0 0.0   Net earnings   -34.6 358.7 17.6 106.2 23.1 -1,462.1 0.0 0.0   Pre-tax profit without non-rec. items   -34.6 359 17.6 8.3 47.8 -1,457 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   26.0 9.6 0.0 294 526 566 0.0 0.0   Shareholders equity total   72.4 431 449 555 578 -884 -934 -934   Interest-bearing liabilities   186 271 391 785 1,032 2,632 934 934   Balance sheet total (assets)   454 1,420 1,060 1,593 1,822 1,937 0.0 0.0   Net Debt   -102 203 290 728 1,017 2,622 934 934     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   736 1,533 324 962 389 -646 0.0 0.0   Gross profit growth   -30.4% 108.1% -78.9% 196.9% -59.6% 0.0% 0.0% 0.0%   Employees   2 2 1 3 1 2 0 0   Employee growth %   0.0% 0.0% -50.0% 200.0% -66.7% 100.0% -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)   454 1,420 1,060 1,593 1,822 1,937 0 0   Balance sheet change%   -54.4% 212.7% -25.4% 50.2% 14.4% 6.3% -100.0% 0.0%   Added value   7.9 375.5 17.8 18.6 54.1 -1,295.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -59 -33 -19 294 158 -98 -566 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 1.0 2.0 3.0 4.0 -1.0 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 (%)   -4.7% 23.4% 2.5% 1.9% 13.9% 222.0% 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 %   -4.8% 38.7% 1.8% 1.9% 3.5% -61.5% 0.0% 0.0%   ROI %   -12.4% 75.5% 2.9% 2.3% 4.0% -67.3% 0.0% 0.0%   ROE %   -57.6% 142.5% 4.0% 21.2% 4.1% -116.3% 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 %   15.9% 30.4% 42.3% 34.8% 31.7% -31.3% -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, %   -1,300.3% 54.0% 1,629.4% 3,905.4% 792.4% -202.4% 0.0% 0.0%   Gearing %   256.7% 62.8% 87.0% 141.5% 178.5% -297.7% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 1.6% 1.4% 2.8% 1.3% 1.6% 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   1.1 1.4 1.7 1.3 1.0 0.5 0.0 0.0   Current Ratio   1.1 1.4 1.7 1.3 1.0 0.5 0.0 0.0   Cash and cash equivalent   288.0 68.3 100.9 57.8 15.3 10.3 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   46.3 421.5 448.7 260.5 51.9 -1,450.1 -467.1 -467.1   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   4 188 18 6 54 -648 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   4 188 18 6 128 -648 0 0   EBIT / employee   -17 180 8 6 54 -717 0 0   Net earnings / employee   -17 179 18 35 23 -731 0 0