Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Den Rigtige Jordemoder ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 2017/12 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.6%   Bankruptcy risk   9.5% 9.6% 7.4% 7.5% 12.8% 14.1% 15.7% 10.2%   Credit score (0-100)   28 27 34 32 17 15 11 24   Credit rating   BB BB BBB BB BB BB BB BB   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)  2017 2017/12 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   215 -1.3 318 1,406 1,362 1,039 0.0 0.0   EBITDA   30.7 -1.3 87.8 603 -61.7 -76.9 0.0 0.0   EBIT   30.7 -1.3 87.8 603 -61.7 -76.9 0.0 0.0   Pre-tax profit (PTP)   32.4 4.4 190.4 606.1 -72.6 -80.6 0.0 0.0   Net earnings   24.6 0.7 169.6 471.9 -72.6 -80.6 0.0 0.0   Pre-tax profit without non-rec. items   32.4 1.0 190 606 -72.6 -80.6 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   74.6 88.2 258 730 601 463 354 354   Interest-bearing liabilities   125 135 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   233 231 410 1,126 746 579 354 354   Net Debt   123 131 -210 -1,075 -548 -345 -354 -354     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   215 -1.3 318 1,406 1,362 1,039 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 342.5% -3.1% -23.7% -100.0% 0.0%   Employees   1 0 1 1 2 2 0 0   Employee growth %   0.0% -100.0% 0.0% 0.0% 100.0% 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)   233 231 410 1,126 746 579 354 354   Balance sheet change%   0.0% -0.9% 77.8% 174.6% -33.7% -22.4% -38.9% 0.0%   Added value   30.7 -1.3 87.8 603.0 -61.7 -76.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 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 1.0 2.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   14.3% 100.0% 27.6% 42.9% -4.5% -7.4% 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 %   14.9% 2.8% 60.6% 79.7% -6.6% -11.6% 0.0% 0.0%   ROI %   17.4% 3.1% 80.8% 123.9% -9.3% -14.5% 0.0% 0.0%   ROE %   33.0% 0.9% 98.0% 95.6% -10.9% -15.2% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   32.1% 38.3% 62.9% 64.8% 80.5% 80.0% 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, %   400.4% -10,498.2% -239.3% -178.3% 888.9% 447.9% 0.0% 0.0%   Gearing %   167.4% 152.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.8% 4.3% 5.6% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   1.3 1.4 2.8 4.1 3.8 3.3 0.0 0.0   Current Ratio   1.3 1.4 3.1 4.3 5.1 5.0 0.0 0.0   Cash and cash equivalent   1.8 3.3 210.1 1,075.1 548.1 344.5 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   49.6 63.2 279.1 862.9 600.6 462.8 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  2017 2017/12 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   31 0 88 603 -31 -38 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   31 0 88 603 -31 -38 0 0   EBIT / employee   31 0 88 603 -31 -38 0 0   Net earnings / employee   25 0 170 472 -36 -40 0 0