Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Alment Praktiserende læge AV 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 N/A 2019 N/A 2020 N/A 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% 0.5% 0.5%   Bankruptcy risk   0.0% 0.0% 0.0% 2.8% 2.9% 2.2% 7.7% 7.3%   Credit score (0-100)   0 0 0 57 58 64 32 33   Credit rating   N/A N/A N/A BBB BBB BBB BB BBB   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 N/A 2019 N/A 2020 N/A 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   0.0 0.0 0.0 3,739 3,469 3,119 0.0 0.0   EBITDA   0.0 0.0 0.0 1,021 898 697 0.0 0.0   EBIT   0.0 0.0 0.0 701 574 374 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 616.0 512.0 302.7 0.0 0.0   Net earnings   0.0 0.0 0.0 478.0 400.0 235.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 616 512 303 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 66.0 50.0 34.8 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 518 568 403 128 128   Interest-bearing liabilities   0.0 0.0 0.0 1,732 1,192 800 1,104 1,104   Balance sheet total (assets)   0.0 0.0 0.0 2,964 2,277 1,772 1,232 1,232   Net Debt   0.0 0.0 0.0 1,114 887 601 1,104 1,104     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 2020 N/A 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   0.0 0.0 0.0 3,739 3,469 3,119 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% -7.2% -10.1% -100.0% 0.0%   Employees   0 0 0 5 5 4 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -20.0% -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)   0 0 0 2,964 2,277 1,772 1,232 1,232   Balance sheet change%   0.0% 0.0% 0.0% 0.0% -23.2% -22.2% -30.5% 0.0%   Added value   0.0 0.0 0.0 1,021.0 894.0 697.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 1,594 -648 -647 -35 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 2020 N/A 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 (%)   0.0% 0.0% 0.0% 18.7% 16.5% 12.0% 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 %   0.0% 0.0% 0.0% 23.7% 21.9% 18.5% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 31.2% 28.6% 25.2% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 92.3% 73.7% 48.5% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 0.0% 17.5% 24.9% 22.8% 10.4% 10.4%   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, %   0.0% 0.0% 0.0% 109.1% 98.8% 86.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 334.4% 209.9% 198.2% 864.6% 864.6%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 9.9% 4.3% 7.1% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.8 0.6 0.6 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.8 0.6 0.6 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 618.0 305.0 198.5 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 2020 N/A 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   0.0 0.0 0.0 -205.0 -377.0 -375.4 -552.0 -552.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 2019 N/A 2020 N/A 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   0 0 0 204 179 174 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 204 180 174 0 0   EBIT / employee   0 0 0 140 115 93 0 0   Net earnings / employee   0 0 0 96 80 59 0 0