Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANSKE CARE A/S 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% 0.6% 0.6%   Bankruptcy risk   4.6% 2.2% 1.7% 11.3% 9.1% 5.4% 16.1% 15.8%   Credit score (0-100)   48 68 73 20 26 41 11 12   Credit rating   BBB BBB A BB BB BBB BB BB   Credit limit (kDKK)   0.0 0.4 8.1 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   43,619 35,518 30,089 19,528 26,706 22,373 0.0 0.0   EBITDA   2,525 1,431 1,393 -2,027 670 -440 0.0 0.0   EBIT   2,200 1,183 1,228 -2,146 -455 -440 0.0 0.0   Pre-tax profit (PTP)   2,196.9 1,202.2 1,213.3 -2,186.3 -472.3 -440.7 0.0 0.0   Net earnings   1,887.3 769.7 942.1 -1,708.2 -315.4 -115.8 0.0 0.0   Pre-tax profit without non-rec. items   2,197 1,202 1,213 -2,186 -472 -441 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   340 192 19.1 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   188 958 500 -1,208 -1,524 861 361 361   Interest-bearing liabilities   2.0 1.3 0.0 0.1 1,084 0.0 0.0 0.0   Balance sheet total (assets)   7,258 7,316 7,369 5,789 6,018 7,435 361 361   Net Debt   -1,679 -1,424 -3,757 -1,712 -83.3 -3,731 -361 -361     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   43,619 35,518 30,089 19,528 26,706 22,373 0.0 0.0   Gross profit growth   -0.5% -18.6% -15.3% -35.1% 36.8% -16.2% -100.0% 0.0%   Employees   102 81 65 50 58 49 0 0   Employee growth %   0.0% -20.6% -19.8% -23.1% 16.0% -15.5% -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)   7,258 7,316 7,369 5,789 6,018 7,435 361 361   Balance sheet change%   9.9% 0.8% 0.7% -21.4% 4.0% 23.5% -95.1% 0.0%   Added value   2,524.7 1,431.2 1,393.4 -2,026.5 -336.4 -440.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -649 -496 -439 -238 -2,250 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 -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 (%)   5.0% 3.3% 4.1% -11.0% -1.7% -2.0% 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 %   28.6% 16.7% 16.8% -29.9% -6.3% -5.9% 0.0% 0.0%   ROI %   439.7% 61.3% 26.7% -48.4% -10.4% -9.2% 0.0% 0.0%   ROE %   55.6% 134.3% 129.2% -54.3% -5.3% -3.4% 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 %   2.7% 13.1% 6.8% -17.3% -20.2% 11.6% 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, %   -66.5% -99.5% -269.6% 84.5% -12.4% 847.3% 0.0% 0.0%   Gearing %   1.0% 0.1% 0.0% -0.0% -71.2% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.9% 1,006.0% 3,374.1% 54,252.0% 3.1% 0.1% 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 1.6 3.2 1.3 1.9 2.3 0.0 0.0   Current Ratio   0.8 1.6 3.2 1.3 1.9 2.3 0.0 0.0   Cash and cash equivalent   1,680.6 1,424.9 3,756.9 1,712.6 1,167.4 3,731.0 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   -1,650.5 2,177.4 4,220.6 1,041.3 2,801.0 4,184.9 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   25 18 21 -41 -6 -9 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   25 18 21 -41 12 -9 0 0   EBIT / employee   22 15 19 -43 -8 -9 0 0   Net earnings / employee   19 10 14 -34 -5 -2 0 0