Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SPECIALLÆGE AKSANA HANSEN 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% 0.7% 0.7%   Bankruptcy risk   10.6% 3.1% 2.6% 6.3% 3.8% 2.2% 10.9% 10.9%   Credit score (0-100)   24 58 61 36 50 65 22 22   Credit rating   BB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.1 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   1,652 2,261 2,723 2,329 2,515 3,006 0.0 0.0   EBITDA   147 754 545 -243 507 854 0.0 0.0   EBIT   -103 505 296 -279 507 854 0.0 0.0   Pre-tax profit (PTP)   -120.4 496.6 290.0 -284.8 501.9 850.9 0.0 0.0   Net earnings   -95.0 385.8 224.9 -223.5 391.0 662.5 0.0 0.0   Pre-tax profit without non-rec. items   -120 497 290 -285 502 851 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   105 70.3 35.2 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -89.9 365 535 255 646 1,249 1,108 1,108   Interest-bearing liabilities   748 209 29.8 166 62.7 43.0 0.0 0.0   Balance sheet total (assets)   996 832 1,186 615 892 1,699 1,108 1,108   Net Debt   433 -265 -595 70.6 -377 -1,268 -1,108 -1,108     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   1,652 2,261 2,723 2,329 2,515 3,006 0.0 0.0   Gross profit growth   -9.9% 36.9% 20.4% -14.5% 8.0% 19.5% -100.0% 0.0%   Employees   2 2 1 2 2 2 0 0   Employee growth %   0.0% 0.0% -50.0% 100.0% 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)   996 832 1,186 615 892 1,699 1,108 1,108   Balance sheet change%   -21.6% -16.5% 42.7% -48.2% 45.1% 90.4% -34.8% 0.0%   Added value   146.9 754.0 545.3 -243.4 541.7 854.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -499 -499 -499 -70 0 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 1.0 2.0 -1.0 1.0 2.0 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 (%)   -6.2% 22.3% 10.9% -12.0% 20.1% 28.4% 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 %   -8.7% 53.0% 29.3% -30.9% 67.2% 66.0% 0.0% 0.0%   ROI %   -11.6% 76.8% 52.0% -56.6% 89.8% 85.4% 0.0% 0.0%   ROE %   -19.0% 56.7% 50.0% -56.7% 86.9% 69.9% 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 %   -8.3% 43.9% 45.1% 41.4% 72.3% 73.5% 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, %   294.7% -35.2% -109.0% -29.0% -74.5% -148.4% 0.0% 0.0%   Gearing %   -831.7% 57.3% 5.6% 65.2% 9.7% 3.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.9% 2.3% 5.1% 6.4% 4.1% 7.0% 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   0.3 1.0 1.7 1.5 3.4 3.6 0.0 0.0   Current Ratio   0.3 1.0 1.7 1.5 3.4 3.6 0.0 0.0   Cash and cash equivalent   315.3 474.5 624.4 95.3 439.9 1,311.2 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   -715.4 17.4 436.4 191.5 580.5 1,177.1 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  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   73 377 545 -122 271 427 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   73 377 545 -122 253 427 0 0   EBIT / employee   -51 252 296 -139 253 427 0 0   Net earnings / employee   -47 193 225 -112 196 331 0 0