Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LANGEBÆK LÆGEHUS, ALMENT PRAKTISERENDE LÆGER 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.5%   Bankruptcy risk   5.6% 6.2% 6.2% 6.2% 6.7% 6.0% 19.2% 19.2%   Credit score (0-100)   42 38 37 37 35 39 7 7   Credit rating   BBB BBB BBB BBB BBB BBB B B   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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,658 4,747 5,117 6,328 6,363 7,037 0.0 0.0   EBITDA   307 493 503 528 628 539 0.0 0.0   EBIT   285 427 454 464 475 520 0.0 0.0   Pre-tax profit (PTP)   292.4 435.4 452.2 459.6 474.1 519.3 0.0 0.0   Net earnings   226.3 337.9 351.8 358.0 371.4 404.7 0.0 0.0   Pre-tax profit without non-rec. items   292 435 452 460 474 519 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 63.8 48.8 0.0 0.0   Shareholders equity total   429 546 558 573 591 630 24.9 24.9   Interest-bearing liabilities   0.2 0.2 0.0 30.9 0.0 3.6 0.0 0.0   Balance sheet total (assets)   1,789 2,433 1,860 2,649 2,711 3,450 24.9 24.9   Net Debt   -1,184 -1,809 -1,123 -2,043 -1,985 -2,571 -24.9 -24.9     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   4,658 4,747 5,117 6,328 6,363 7,037 0.0 0.0   Gross profit growth   9.1% 1.9% 7.8% 23.7% 0.6% 10.6% -100.0% 0.0%   Employees   6 6 6 6 6 6 0 0   Employee growth %   20.0% 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)   1,789 2,433 1,860 2,649 2,711 3,450 25 25   Balance sheet change%   -6.7% 36.0% -23.6% 42.4% 2.4% 27.2% -99.3% 0.0%   Added value   306.9 492.8 502.8 527.9 539.0 539.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -24 -66 -49 -64 -90 -34 -49 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   6.1% 9.0% 8.9% 7.3% 7.5% 7.4% 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 %   16.0% 20.8% 21.3% 20.6% 17.7% 16.9% 0.0% 0.0%   ROI %   69.7% 89.9% 82.8% 79.8% 79.5% 84.9% 0.0% 0.0%   ROE %   53.4% 69.4% 63.7% 63.3% 63.8% 66.3% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   24.0% 22.4% 30.0% 21.6% 21.8% 18.3% 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, %   -385.8% -367.1% -223.4% -387.0% -315.9% -476.9% 0.0% 0.0%   Gearing %   0.1% 0.0% 0.0% 5.4% 0.0% 0.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1,477.0% 1,260.4% 4,666.4% 29.6% 5.2% 44.5% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.2 1.2 1.3 1.2 1.2 1.2 0.0 0.0   Current Ratio   1.2 1.2 1.3 1.2 1.2 1.2 0.0 0.0   Cash and cash equivalent   1,184.4 1,809.2 1,123.4 2,073.8 1,984.9 2,574.4 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   301.9 418.6 431.4 446.3 400.4 454.1 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   51 82 84 88 90 90 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   51 82 84 88 105 90 0 0   EBIT / employee   48 71 76 77 79 87 0 0   Net earnings / employee   38 56 59 60 62 67 0 0