Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HEJMDAL PRIVATHOSPITAL 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   2.3% 1.6% 1.0% 1.8% 1.7% 1.4% 8.9% 8.9%   Credit score (0-100)   66 76 85 70 73 76 28 28   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.1 11.7 638.0 6.3 41.6 223.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   14,876 20,891 37,467 53,246 86,724 115,268 0.0 0.0   EBITDA   305 532 3,807 3,833 7,860 7,299 0.0 0.0   EBIT   -39.9 213 3,456 3,504 7,162 6,899 0.0 0.0   Pre-tax profit (PTP)   -207.8 73.4 3,396.0 3,407.2 7,136.8 7,001.4 0.0 0.0   Net earnings   -167.0 8.1 2,641.1 2,651.1 5,559.1 5,471.8 0.0 0.0   Pre-tax profit without non-rec. items   -208 73.4 3,396 3,407 7,137 7,001 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   975 856 527 199 566 850 0.0 0.0   Shareholders equity total   2,389 2,397 3,638 3,690 6,849 8,161 4,201 4,201   Interest-bearing liabilities   1,178 33.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   9,174 7,553 9,527 18,259 35,652 39,232 4,201 4,201   Net Debt   1,167 27.1 -652 -1,505 -14,550 -9,962 -4,201 -4,201     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   14,876 20,891 37,467 53,246 86,724 115,268 0.0 0.0   Gross profit growth   -25.7% 40.4% 79.3% 42.1% 62.9% 32.9% -100.0% 0.0%   Employees   25 30 47 73 116 130 0 0   Employee growth %   31.6% 20.0% 56.7% 55.3% 58.9% 12.1% -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)   9,174 7,553 9,527 18,259 35,652 39,232 4,201 4,201   Balance sheet change%   -37.6% -17.7% 26.1% 91.7% 95.3% 10.0% -89.3% 0.0%   Added value   305.4 531.6 3,807.3 3,832.7 7,490.3 7,298.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -333 -467 -704 -657 -331 -116 -850 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   -0.3% 1.0% 9.2% 6.6% 8.3% 6.0% 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 %   -0.5% 2.6% 40.7% 25.2% 26.6% 18.7% 0.0% 0.0%   ROI %   -1.1% 6.1% 89.9% 90.4% 123.4% 78.7% 0.0% 0.0%   ROE %   -3.1% 0.3% 87.5% 72.4% 105.5% 72.9% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   26.0% 31.7% 38.3% 20.2% 19.2% 20.8% 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, %   382.2% 5.1% -17.1% -39.3% -185.1% -136.5% 0.0% 0.0%   Gearing %   49.3% 1.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   24.6% 24.3% 468.2% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.0 1.4 1.6 1.2 1.1 1.2 0.0 0.0   Current Ratio   1.0 1.4 1.6 1.2 1.1 1.2 0.0 0.0   Cash and cash equivalent   10.5 5.9 652.0 1,505.1 14,549.7 9,962.2 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   144.2 1,392.7 3,255.6 2,959.7 3,814.1 4,604.1 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   12 18 81 53 65 56 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   12 18 81 53 68 56 0 0   EBIT / employee   -2 7 74 48 62 53 0 0   Net earnings / employee   -7 0 56 36 48 42 0 0