Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DERMATOLOGISK LASERKLINIK 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   1.6% 1.1% 1.0% 1.1% 1.8% 1.3% 18.4% 18.1%   Credit score (0-100)   77 86 87 84 71 79 8 8   Credit rating   A A A A A A B B   Credit limit (kDKK)   11.5 183.4 211.4 181.0 3.0 51.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   6,441 6,119 5,627 6,167 7,488 6,236 0.0 0.0   EBITDA   4,300 2,660 2,284 2,831 3,120 1,832 0.0 0.0   EBIT   4,199 2,218 1,831 2,144 2,419 1,121 0.0 0.0   Pre-tax profit (PTP)   4,247.5 2,155.6 1,846.6 2,130.8 2,432.4 1,190.7 0.0 0.0   Net earnings   3,289.0 1,674.1 1,441.7 1,653.6 1,894.6 940.9 0.0 0.0   Pre-tax profit without non-rec. items   4,248 2,156 1,847 2,131 2,432 1,191 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   1,641 2,665 2,351 1,771 1,070 463 0.0 0.0   Shareholders equity total   1,574 1,848 1,689 1,783 2,078 1,219 93.5 93.5   Interest-bearing liabilities   0.0 488 1,478 1,070 43.5 183 0.0 0.0   Balance sheet total (assets)   4,357 3,594 4,017 3,761 3,195 2,136 93.5 93.5   Net Debt   -1,291 488 1,478 1,070 -25.1 -200 -93.5 -93.5     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   6,441 6,119 5,627 6,167 7,488 6,236 0.0 0.0   Gross profit growth   -17.2% -5.0% -8.0% 9.6% 21.4% -16.7% -100.0% 0.0%   Employees   0 3 3 3 4 5 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 33.3% 25.0% -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)   4,357 3,594 4,017 3,761 3,195 2,136 94 94   Balance sheet change%   -40.0% -17.5% 11.7% -6.4% -15.1% -33.1% -95.6% 0.0%   Added value   4,299.6 2,659.8 2,283.7 2,830.9 3,106.1 1,831.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,540 583 -767 -1,267 -1,403 -1,318 -463 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   65.2% 36.2% 32.5% 34.8% 32.3% 18.0% 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 %   73.1% 55.8% 49.0% 55.5% 70.6% 46.0% 0.0% 0.0%   ROI %   122.7% 108.6% 64.6% 68.9% 96.4% 69.2% 0.0% 0.0%   ROE %   95.8% 97.9% 81.5% 95.2% 98.2% 57.1% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   36.1% 51.4% 42.1% 47.4% 65.0% 57.1% 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, %   -30.0% 18.3% 64.7% 37.8% -0.8% -10.9% 0.0% 0.0%   Gearing %   0.0% 26.4% 87.5% 60.0% 2.1% 15.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 25.7% 1.7% 2.2% 4.2% 31.4% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   0.9 0.4 0.7 0.9 1.7 1.6 0.0 0.0   Current Ratio   1.0 0.5 0.7 1.0 1.9 1.8 0.0 0.0   Cash and cash equivalent   1,291.3 0.0 0.0 0.0 68.6 383.3 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   -59.3 -747.0 -563.6 64.8 980.2 707.7 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 887 761 944 777 366 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 887 761 944 780 366 0 0   EBIT / employee   0 739 610 715 605 224 0 0   Net earnings / employee   0 558 481 551 474 188 0 0