Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Speciallæge Shohreh Vakili 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  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.7%   Bankruptcy risk   0.0% 0.0% 4.4% 2.7% 2.2% 1.3% 7.4% 6.3%   Credit score (0-100)   0 0 48 60 65 79 32 37   Credit rating   N/A N/A BBB BBB BBB A BB BBB   Credit limit (kDKK)   0.0 0.0 -0.0 0.0 0.1 37.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 2,004 4,649 5,275 6,724 0.0 0.0   EBITDA   0.0 0.0 -129 1,083 1,054 2,208 0.0 0.0   EBIT   0.0 0.0 -282 700 560 1,469 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 -475.6 520.7 142.9 1,077.5 0.0 0.0   Net earnings   0.0 0.0 -463.0 508.1 53.2 803.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 -476 521 143 1,078 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 412 415 10,140 10,829 0.0 0.0   Shareholders equity total   0.0 0.0 -423 85.1 45.2 732 0.0 0.0   Interest-bearing liabilities   0.0 0.0 3,853 3,145 11,654 11,679 2,006 2,006   Balance sheet total (assets)   0.0 0.0 4,195 4,323 13,226 14,609 2,006 2,006   Net Debt   0.0 0.0 3,851 3,143 11,383 11,543 2,006 2,006     See the entire balance sheet 1000.0 Volume  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   0.0 0.0 2,004 4,649 5,275 6,724 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 132.0% 13.5% 27.5% -100.0% 0.0%   Employees   0 0 6 5 5 5 0 0   Employee growth %   0.0% 0.0% 0.0% -16.7% 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)   0 0 4,195 4,323 13,226 14,609 2,006 2,006   Balance sheet change%   0.0% 0.0% 0.0% 3.0% 206.0% 10.5% -86.3% 0.0%   Added value   0.0 0.0 -129.0 1,083.2 942.4 2,207.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 3,180 -684 8,926 -355 -10,829 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   0.0% 0.0% -14.1% 15.1% 10.6% 21.8% 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 %   0.0% 0.0% -6.1% 15.7% 6.8% 10.3% 0.0% 0.0%   ROI %   0.0% 0.0% -7.1% 18.9% 6.6% 12.2% 0.0% 0.0%   ROE %   0.0% 0.0% -11.0% 23.7% 81.7% 207.0% 0.0% 0.0%   1000.0 Solidity  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   0.0% 0.0% -9.2% 2.0% 0.3% 5.0% 0.0% 0.0%   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, %   0.0% 0.0% -2,986.1% 290.1% 1,080.4% 522.8% 0.0% 0.0%   Gearing %   0.0% 0.0% -911.0% 3,695.2% 25,768.8% 1,596.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 10.1% 5.1% 5.1% 3.7% 0.0% 0.0%   1000.0 Liquidity  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.0 0.0 0.5 0.8 0.4 0.1 0.0 0.0   Current Ratio   0.0 0.0 0.5 0.8 0.4 0.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 2.0 2.0 271.1 136.0 0.0 0.0   1000.0 Capital use efficiency  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   0.0 0.0 -837.0 -373.7 -1,422.7 -12,103.8 -1,003.2 -1,003.2   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 -21 217 188 442 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -21 217 211 442 0 0   EBIT / employee   0 0 -47 140 112 294 0 0   Net earnings / employee   0 0 -77 102 11 161 0 0