Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SPECIALLÆGESELSKABET KARDIOLOGISK KLINIK FREDERIKSSUND 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% 0.7% 0.7%   Bankruptcy risk   1.2% 1.0% 1.0% 1.2% 1.4% 8.1% 8.6% 8.6%   Credit score (0-100)   83 88 87 81 77 29 29 29   Credit rating   A A A A A BB BB BB   Credit limit (kDKK)   76.4 328.1 384.4 151.1 28.5 0.0 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   3,515 4,691 5,160 4,705 4,070 12,255 0.0 0.0   EBITDA   1,850 2,409 2,859 2,969 2,369 8,877 0.0 0.0   EBIT   1,236 1,781 2,242 2,365 1,909 8,433 0.0 0.0   Pre-tax profit (PTP)   1,225.0 1,811.0 2,344.0 2,416.2 1,972.1 8,484.6 0.0 0.0   Net earnings   954.0 1,411.0 1,825.0 1,886.5 1,542.1 6,606.9 0.0 0.0   Pre-tax profit without non-rec. items   1,225 1,811 2,344 2,416 1,972 8,485 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   632 768 670 684 487 0.0 0.0 0.0   Shareholders equity total   2,464 3,874 4,199 3,586 2,628 7,735 6,110 6,110   Interest-bearing liabilities   389 0.0 0.0 0.0 357 1,830 0.0 0.0   Balance sheet total (assets)   3,584 4,967 5,512 4,846 3,621 11,308 6,110 6,110   Net Debt   -594 -311 -659 -514 67.6 1,610 -6,110 -6,110     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   3,515 4,691 5,160 4,705 4,070 12,255 0.0 0.0   Gross profit growth   -7.6% 33.5% 10.0% -8.8% -13.5% 201.1% -100.0% 0.0%   Employees   2 2 2 2 2 2 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)   3,584 4,967 5,512 4,846 3,621 11,308 6,110 6,110   Balance sheet change%   1.4% 38.6% 11.0% -12.1% -25.3% 212.3% -46.0% 0.0%   Added value   1,850.0 2,409.0 2,859.0 2,968.9 2,512.4 8,877.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -850 -874 -1,096 -971 -913 -1,175 0 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  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 (%)   35.2% 38.0% 43.4% 50.3% 46.9% 68.8% 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 %   34.7% 42.5% 44.8% 46.8% 46.7% 113.7% 0.0% 0.0%   ROI %   43.1% 53.0% 57.3% 61.3% 59.3% 134.8% 0.0% 0.0%   ROE %   38.4% 44.5% 45.2% 48.5% 49.6% 127.5% 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 %   68.8% 78.0% 76.2% 74.0% 72.6% 68.4% 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, %   -32.1% -12.9% -23.1% -17.3% 2.9% 18.1% 0.0% 0.0%   Gearing %   15.8% 0.0% 0.0% 0.0% 13.6% 23.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.4% 2.1% 0.0% 0.0% 2.9% 0.5% 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   1.2 2.8 3.1 3.0 3.0 3.2 0.0 0.0   Current Ratio   1.2 2.8 3.1 3.0 3.0 3.2 0.0 0.0   Cash and cash equivalent   983.0 311.0 659.0 514.3 289.0 219.7 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   185.0 1,855.0 2,645.0 2,402.6 1,888.0 7,734.7 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   925 1,205 1,430 1,484 1,256 4,439 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   925 1,205 1,430 1,484 1,184 4,439 0 0   EBIT / employee   618 891 1,121 1,183 954 4,216 0 0   Net earnings / employee   477 706 913 943 771 3,303 0 0