Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Horn & Gramkow Plastikkirurgi 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% 1.5% 0.7%   Bankruptcy risk   13.7% 40.3% 40.7% 2.0% 3.3% 2.8% 20.0% 17.5%   Credit score (0-100)   17 1 0 67 54 58 6 9   Credit rating   BB C C A BBB BBB B B   Credit limit (kDKK)   0.0 0.0 0.0 0.7 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   790 -20.4 -8.9 8,736 15,844 19,222 0.0 0.0   EBITDA   790 -20.4 -8.9 3,829 9,618 10,081 0.0 0.0   EBIT   790 -20.4 -8.9 3,211 9,000 9,409 0.0 0.0   Pre-tax profit (PTP)   779.1 -20.8 -10.4 3,138.0 8,967.0 9,415.9 0.0 0.0   Net earnings   680.3 -20.8 -10.4 2,445.0 6,986.0 7,340.0 0.0 0.0   Pre-tax profit without non-rec. items   779 -20.8 -10.4 3,138 8,967 9,416 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   0.0 0.0 0.0 1,854 1,236 1,102 0.0 0.0   Shareholders equity total   400 179 168 2,614 7,600 3,940 90.2 90.2   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   533 221 180 6,231 9,567 7,191 90.2 90.2   Net Debt   -356 -221 -180 -3,907 -7,237 -4,566 -90.2 -90.2     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   790 -20.4 -8.9 8,736 15,844 19,222 0.0 0.0   Gross profit growth   0.0% 0.0% 56.4% 0.0% 81.4% 21.3% -100.0% 0.0%   Employees   0 0 0 3 5 6 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 66.7% 20.0% -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)   533 221 180 6,231 9,567 7,191 90 90   Balance sheet change%   685.5% -58.6% -18.5% 3,359.3% 53.5% -24.8% -98.7% 0.0%   Added value   789.8 -20.4 -8.9 3,829.0 9,618.0 10,081.4 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 0 1,236 -1,236 -806 -1,102 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 1.0 2.0 3.0 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 (%)   100.0% 100.0% 100.0% 36.8% 56.8% 49.0% 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 %   179.1% -5.4% -4.4% 100.2% 113.9% 112.5% 0.0% 0.0%   ROI %   225.8% -7.0% -5.1% 230.8% 176.2% 163.4% 0.0% 0.0%   ROE %   291.1% -7.2% -6.0% 175.8% 136.8% 127.2% 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 %   74.9% 80.9% 93.5% 42.0% 80.3% 63.8% 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, %   -45.0% 1,085.2% 2,027.1% -102.0% -75.2% -45.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   4.0 5.2 15.3 1.1 4.2 2.4 0.0 0.0   Current Ratio   4.0 5.2 15.3 1.1 4.1 1.8 0.0 0.0   Cash and cash equivalent   355.6 220.9 180.1 3,907.0 7,237.0 4,565.8 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   399.5 178.7 168.3 510.0 6,108.0 2,554.9 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   0 0 0 1,276 1,924 1,680 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 1,276 1,924 1,680 0 0   EBIT / employee   0 0 0 1,070 1,800 1,568 0 0   Net earnings / employee   0 0 0 815 1,397 1,223 0 0