Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LÆGEHUSET I GIVE. ALMENT PRAKTISERENDE LÆGER 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.5%   Bankruptcy risk   4.5% 3.2% 3.5% 5.9% 5.0% 5.3% 19.2% 19.2%   Credit score (0-100)   48 56 52 39 43 42 7 7   Credit rating   BBB BBB BBB BBB BBB BBB B B   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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   14,932 15,826 16,098 16,510 19,092 19,283 0.0 0.0   EBITDA   2,624 2,332 1,541 3,369 5,409 5,364 0.0 0.0   EBIT   2,604 2,284 1,490 3,323 5,350 5,292 0.0 0.0   Pre-tax profit (PTP)   2,580.9 2,246.7 1,460.8 3,307.4 5,329.4 5,221.1 0.0 0.0   Net earnings   2,010.8 1,739.2 1,127.7 2,574.5 4,152.5 4,059.0 0.0 0.0   Pre-tax profit without non-rec. items   2,581 2,247 1,461 3,307 5,329 5,221 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   75.9 241 190 143 211 139 0.0 0.0   Shareholders equity total   2,302 2,032 1,419 2,103 4,395 4,302 12.4 12.4   Interest-bearing liabilities   0.0 555 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   4,281 4,868 2,998 3,436 6,263 5,354 12.4 12.4   Net Debt   -2,967 -2,802 -1,333 -2,164 -4,441 -3,561 -12.4 -12.4     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   14,932 15,826 16,098 16,510 19,092 19,283 0.0 0.0   Gross profit growth   -0.6% 6.0% 1.7% 2.6% 15.6% 1.0% -100.0% 0.0%   Employees   19 20 20 20 21 21 0 0   Employee growth %   0.0% 5.3% 0.0% 0.0% 5.0% 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)   4,281 4,868 2,998 3,436 6,263 5,354 12 12   Balance sheet change%   2.0% 13.7% -38.4% 14.6% 82.3% -14.5% -99.8% 0.0%   Added value   2,624.3 2,332.4 1,540.9 3,369.5 5,396.3 5,364.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -19 117 -102 -94 9 -145 -139 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   17.4% 14.4% 9.3% 20.1% 28.0% 27.4% 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 %   61.4% 49.9% 37.9% 103.3% 110.3% 91.1% 0.0% 0.0%   ROI %   106.5% 89.5% 74.4% 188.7% 164.6% 121.7% 0.0% 0.0%   ROE %   86.0% 80.3% 65.4% 146.2% 127.8% 93.3% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   53.8% 41.7% 47.3% 61.2% 70.2% 80.4% 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, %   -113.1% -120.1% -86.5% -64.2% -82.1% -66.4% 0.0% 0.0%   Gearing %   0.0% 27.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 13.5% 10.5% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   2.4 1.6 1.8 2.5 3.2 5.0 0.0 0.0   Current Ratio   2.4 1.6 1.8 2.5 3.2 5.0 0.0 0.0   Cash and cash equivalent   2,967.4 3,357.0 1,332.7 2,164.5 4,441.0 3,561.4 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   2,437.7 1,783.7 1,222.3 1,952.8 4,178.8 4,156.5 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   138 117 77 168 257 255 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   138 117 77 168 258 255 0 0   EBIT / employee   137 114 75 166 255 252 0 0   Net earnings / employee   106 87 56 129 198 193 0 0