Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

IQVIA SOLUTIONS DENMARK 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% 3.3% 3.3%   Bankruptcy risk   7.5% 2.7% 2.3% 2.2% 0.4% 0.5% 8.9% 8.9%   Credit score (0-100)   34 62 64 65 99 99 28 28   Credit rating   BB BBB BBB BBB AAA AAA BB BB   Credit limit (kDKK)   0.0 0.0 0.2 4.1 17,288.5 12,211.4 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   9,817 24,472 23,009 67,621 99,619 104,856 0.0 0.0   EBITDA   -6,596 6,198 3,145 28,324 56,939 58,221 0.0 0.0   EBIT   -6,616 6,198 3,145 28,324 53,158 53,535 0.0 0.0   Pre-tax profit (PTP)   -6,312.0 5,431.0 2,306.0 30,087.0 57,472.8 56,309.5 0.0 0.0   Net earnings   -6,312.0 5,431.0 2,306.0 30,087.0 45,360.9 44,001.5 0.0 0.0   Pre-tax profit without non-rec. items   -6,312 6,198 3,145 28,324 57,473 56,309 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   6.0 0.0 0.0 0.0 4,592 5,770 0.0 0.0   Shareholders equity total   675 6,105 9,078 76,477 121,838 65,839 5,435 5,435   Interest-bearing liabilities   1,506 0.0 0.0 0.0 8,155 32,757 0.0 0.0   Balance sheet total (assets)   6,580 68,184 71,782 148,132 199,696 161,029 5,435 5,435   Net Debt   -846 0.0 0.0 0.0 -9,525 6,602 -5,435 -5,435     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   9,817 24,472 23,009 67,621 99,619 104,856 0.0 0.0   Gross profit growth   -1.4% 149.3% -6.0% 193.9% 47.3% 5.3% -100.0% 0.0%   Employees   18 0 0 0 40 45 0 0   Employee growth %   38.5% -100.0% 0.0% 0.0% 0.0% 12.5% -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)   6,580 68,184 71,782 148,132 199,696 161,029 5,435 5,435   Balance sheet change%   -28.5% 936.2% 5.3% 106.4% 34.8% -19.4% -96.6% 0.0%   Added value   -6,595.9 6,198.0 3,145.0 28,324.0 53,158.4 58,220.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -41 -6 0 0 11,934 -1,942 -18,460 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 3.0 4.0 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 (%)   -67.4% 25.3% 13.7% 41.9% 53.4% 51.1% 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 %   -78.3% 16.6% 4.5% 25.8% 40.0% 35.1% 0.0% 0.0%   ROI %   -133.4% 17.6% 4.5% 25.8% 47.1% 48.0% 0.0% 0.0%   ROE %   -164.8% 160.2% 30.4% 70.3% 45.7% 46.9% 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 %   11.6% 100.0% 100.0% 100.0% 73.7% 49.1% 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, %   12.8% 0.0% 0.0% 0.0% -16.7% 11.3% 0.0% 0.0%   Gearing %   223.3% 0.0% 0.0% 0.0% 6.7% 49.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   16.1% 0.0% 0.0% 0.0% 296.6% 33.8% 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   1.3 0.0 0.0 0.0 6.1 2.3 0.0 0.0   Current Ratio   1.1 0.0 0.0 0.0 2.6 1.5 0.0 0.0   Cash and cash equivalent   2,352.5 0.0 0.0 0.0 17,680.3 26,154.7 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   668.6 0.0 0.0 0.0 99,696.7 40,839.2 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   -366 0 0 0 1,329 1,294 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -366 0 0 0 1,423 1,294 0 0   EBIT / employee   -368 0 0 0 1,329 1,190 0 0   Net earnings / employee   -351 0 0 0 1,134 978 0 0