Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Familiebehandling Munkesøgaard 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% 1.5%   Bankruptcy risk   13.3% 3.1% 3.6% 4.6% 3.5% 3.0% 13.4% 13.4%   Credit score (0-100)   18 58 52 44 53 56 17 17   Credit rating   BB 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   2,535 6,070 4,655 5,058 5,291 8,488 0.0 0.0   EBITDA   8.0 1,156 386 188 512 656 0.0 0.0   EBIT   -48.0 1,031 322 146 473 542 0.0 0.0   Pre-tax profit (PTP)   -51.0 1,029.0 332.0 139.0 465.7 543.7 0.0 0.0   Net earnings   -40.0 803.0 259.0 108.0 363.7 424.5 0.0 0.0   Pre-tax profit without non-rec. items   -51.0 1,029 332 139 466 544 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   32.0 81.0 114 84.0 55.0 30.7 0.0 0.0   Shareholders equity total   -195 608 368 345 609 770 720 720   Interest-bearing liabilities   33.0 1.0 21.0 0.0 11.0 0.0 0.0 0.0   Balance sheet total (assets)   438 1,922 2,022 1,047 1,037 2,667 720 720   Net Debt   -267 -1,783 -1,382 -808 -878 -2,388 -720 -720     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   2,535 6,070 4,655 5,058 5,291 8,488 0.0 0.0   Gross profit growth   0.0% 139.4% -23.3% 8.7% 4.6% 60.4% -100.0% 0.0%   Employees   8 10 9 11 11 15 0 0   Employee growth %   700.0% 25.0% -10.0% 22.2% 0.0% 36.4% -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)   438 1,922 2,022 1,047 1,037 2,667 720 720   Balance sheet change%   88.8% 338.8% 5.2% -48.2% -0.9% 157.2% -73.0% 0.0%   Added value   8.0 1,156.0 386.0 188.0 515.1 656.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -52 -76 -31 -72 -68 -138 -31 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 2.0 3.0 4.0 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 (%)   -1.9% 17.0% 6.9% 2.9% 8.9% 6.4% 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 %   -9.4% 80.7% 17.5% 9.8% 45.8% 29.4% 0.0% 0.0%   ROI %   -19.8% 227.8% 46.2% 23.0% 79.3% 78.4% 0.0% 0.0%   ROE %   -11.9% 153.5% 53.1% 30.3% 76.3% 61.6% 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 %   -30.8% 45.6% 23.9% 33.2% 58.7% 45.7% 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, %   -3,337.5% -154.2% -358.0% -429.8% -171.5% -363.9% 0.0% 0.0%   Gearing %   -16.9% 0.2% 5.7% 0.0% 1.8% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.1% 11.8% 127.3% 104.8% 204.4% 19.0% 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   0.8 3.3 2.3 2.1 2.3 2.7 0.0 0.0   Current Ratio   0.8 1.6 1.4 2.1 2.3 1.3 0.0 0.0   Cash and cash equivalent   300.0 1,784.0 1,403.0 808.0 888.7 2,388.0 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   -127.0 690.0 590.0 498.0 554.8 529.0 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   1 116 43 17 47 44 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1 116 43 17 47 44 0 0   EBIT / employee   -6 103 36 13 43 36 0 0   Net earnings / employee   -5 80 29 10 33 28 0 0