Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Alment Praktiserende Læge Merete Christensen 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   0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.5%   Bankruptcy risk   7.1% 8.5% 3.7% 10.5% 3.7% 6.8% 8.6% 8.3%   Credit score (0-100)   35 30 52 22 51 34 29 30   Credit rating   BBB BB BBB BB 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   287 -111 111 -132 142 38.4 0.0 0.0   EBITDA   -1,035 -1,388 -1,119 -1,661 -1,302 -1,562 0.0 0.0   EBIT   -1,140 -1,523 -1,239 -1,793 -1,417 -1,680 0.0 0.0   Pre-tax profit (PTP)   685.3 27.2 267.8 -185.5 342.8 10.0 0.0 0.0   Net earnings   534.5 20.9 208.7 -145.3 219.3 7.7 0.0 0.0   Pre-tax profit without non-rec. items   685 27.2 268 -186 343 10.0 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   432 352 303 195 480 417 0.0 0.0   Shareholders equity total   818 785 938 737 899 847 736 736   Interest-bearing liabilities   638 517 0.0 508 607 575 0.0 0.0   Balance sheet total (assets)   1,774 1,603 1,461 1,555 1,852 1,719 736 736   Net Debt   638 470 -77.2 508 607 575 -428 -428     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   287 -111 111 -132 142 38.4 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% -73.0% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 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)   1,774 1,603 1,461 1,555 1,852 1,719 736 736   Balance sheet change%   -5.2% -9.6% -8.9% 6.5% 19.1% -7.2% -57.2% 0.0%   Added value   -1,034.7 -1,388.5 -1,118.8 -1,660.7 -1,285.2 -1,562.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -257 -256 -289 -264 144 -206 -417 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 (%)   -397.0% 1,374.3% -1,112.6% 1,360.3% -995.4% -4,377.1% 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 %   41.7% 4.9% 20.3% -9.9% 23.0% 4.0% 0.0% 0.0%   ROI %   47.6% 5.6% 25.5% -12.9% 27.2% 4.6% 0.0% 0.0%   ROE %   92.6% 2.6% 24.2% -17.3% 26.8% 0.9% 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 %   46.1% 49.0% 64.2% 47.4% 48.5% 49.3% 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, %   -61.6% -33.9% 6.9% -30.6% -46.6% -36.8% 0.0% 0.0%   Gearing %   77.9% 65.9% 0.0% 69.0% 67.5% 67.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.9% 9.7% 16.7% 14.2% 8.9% 10.3% 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   2.4 2.3 1.7 1.3 1.4 1.4 0.0 0.0   Current Ratio   2.4 2.3 1.7 1.3 1.4 1.4 0.0 0.0   Cash and cash equivalent   0.0 47.4 77.2 0.0 0.0 0.0 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   468.0 410.5 322.6 212.8 307.5 282.4 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   -1,035 -1,388 -1,119 -1,661 -1,285 -1,562 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -1,035 -1,388 -1,119 -1,661 -1,302 -1,562 0 0   EBIT / employee   -1,140 -1,523 -1,239 -1,793 -1,417 -1,680 0 0   Net earnings / employee   535 21 209 -145 219 8 0 0