Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SIGNES JORDEMODER- OG SCANNINGSKLINIK ApS

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   4.9% 6.9% 5.7% 3.6% 2.7% 2.7% 9.6% 9.4%   Credit score (0-100)   46 36 40 50 60 59 26 26   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   1,628 1,969 2,184 2,587 2,582 2,060 0.0 0.0   EBITDA   131 29.6 93.6 502 401 264 0.0 0.0   EBIT   103 2.2 66.1 438 323 189 0.0 0.0   Pre-tax profit (PTP)   100.6 1.1 62.4 432.6 322.4 188.3 0.0 0.0   Net earnings   61.8 -1.5 47.0 335.9 256.4 161.4 0.0 0.0   Pre-tax profit without non-rec. items   101 1.1 62.4 433 322 188 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   115 87.4 59.9 745 667 592 0.0 0.0   Shareholders equity total   153 112 104 389 531 575 403 403   Interest-bearing liabilities   0.0 0.0 0.0 0.0 5.0 4.7 0.0 0.0   Balance sheet total (assets)   379 613 741 974 934 883 403 403   Net Debt   -120 -390 -572 -46.7 -137 -168 -403 -403     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   1,628 1,969 2,184 2,587 2,582 2,060 0.0 0.0   Gross profit growth   51.9% 21.0% 10.9% 18.5% -0.2% -20.2% -100.0% 0.0%   Employees   3 3 4 4 3 3 0 0   Employee growth %   50.0% 0.0% 33.3% 0.0% -25.0% 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)   379 613 741 974 934 883 403 403   Balance sheet change%   27.5% 61.8% 21.0% 31.4% -4.1% -5.4% -54.3% 0.0%   Added value   130.7 29.6 93.6 502.5 388.2 263.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -55 -55 -55 620 -156 -150 -592 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 (%)   6.3% 0.1% 3.0% 16.9% 12.5% 9.2% 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 %   30.6% 0.4% 9.8% 51.0% 33.9% 20.8% 0.0% 0.0%   ROI %   57.3% 1.4% 49.7% 166.0% 64.3% 31.2% 0.0% 0.0%   ROE %   50.5% -1.1% 43.6% 136.2% 55.7% 29.2% 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 %   40.5% 18.3% 14.0% 40.0% 56.9% 65.1% 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, %   -91.6% -1,315.8% -611.0% -9.3% -34.2% -63.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.9% 0.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.9% 0.0% 0.0% 0.0% 33.8% 9.5% 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   0.8 1.0 0.9 0.3 0.5 0.8 0.0 0.0   Current Ratio   0.8 1.0 0.9 0.3 0.5 0.8 0.0 0.0   Cash and cash equivalent   119.7 389.9 571.8 46.7 142.2 172.9 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   -38.3 -9.5 -37.1 -407.6 -179.2 -63.5 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 10 23 126 129 88 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   44 10 23 126 134 88 0 0   EBIT / employee   34 1 17 109 108 63 0 0   Net earnings / employee   21 -1 12 84 85 54 0 0