Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ALMENT PRAKTISERENDE LÆGE MORTEN OHRT 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 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% 0.5% 0.5%   Bankruptcy risk   3.4% 4.2% 2.6% 3.6% 3.0% 2.1% 18.1% 18.1%   Credit score (0-100)   55 49 61 51 57 66 8 8   Credit rating   BBB BBB BBB BBB BBB A B B   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.1 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   290 373 1,649 423 511 635 0.0 0.0   EBITDA   -313 -117 997 122 317 451 0.0 0.0   EBIT   -380 -184 930 56.0 251 401 0.0 0.0   Pre-tax profit (PTP)   605.0 831.0 2,104.0 79.0 263.0 406.4 0.0 0.0   Net earnings   472.0 648.0 1,698.0 61.0 206.0 317.0 0.0 0.0   Pre-tax profit without non-rec. items   605 831 2,104 79.0 263 406 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   285 217 150 85.0 7.0 444 0.0 0.0   Shareholders equity total   892 1,040 2,038 599 505 622 197 197   Interest-bearing liabilities   84.0 70.0 2.0 9.0 9.0 64.6 0.0 0.0   Balance sheet total (assets)   1,294 1,379 2,625 682 631 818 197 197   Net Debt   -596 -823 -1,264 -232 -218 -207 -197 -197     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   290 373 1,649 423 511 635 0.0 0.0   Gross profit growth   18.9% 28.6% 342.1% -74.3% 20.8% 24.3% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   1,294 1,379 2,625 682 631 818 197 197   Balance sheet change%   0.8% 6.6% 90.4% -74.0% -7.5% 29.7% -75.9% 0.0%   Added value   -313.0 -117.0 997.0 122.0 317.0 450.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -117 -135 -134 -131 -144 387 -444 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 1.0 2.0 3.0 4.0 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 (%)   -131.0% -49.3% 56.4% 13.2% 49.1% 63.1% 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 %   47.2% 62.4% 105.5% 5.0% 40.1% 56.1% 0.0% 0.0%   ROI %   60.6% 79.0% 132.5% 6.1% 46.8% 66.5% 0.0% 0.0%   ROE %   52.1% 67.1% 110.3% 4.6% 37.3% 56.3% 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 %   68.9% 75.4% 77.6% 87.8% 80.0% 76.0% 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, %   190.4% 703.4% -126.8% -190.2% -68.8% -45.9% 0.0% 0.0%   Gearing %   9.4% 6.7% 0.1% 1.5% 1.8% 10.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.8% 3.9% 22.2% 54.5% 0.0% 0.0% 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   1.9 3.0 4.1 7.4 5.0 2.2 0.0 0.0   Current Ratio   1.9 3.0 4.1 7.4 5.0 2.2 0.0 0.0   Cash and cash equivalent   680.0 893.0 1,266.0 241.0 227.0 271.6 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   363.0 645.0 1,744.0 516.0 498.0 200.5 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  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   -313 -117 997 122 317 451 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -313 -117 997 122 317 451 0 0   EBIT / employee   -380 -184 930 56 251 401 0 0   Net earnings / employee   472 648 1,698 61 206 317 0 0