Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LÆGERNE ANDERSEN, CHRISTOPHERSEN OG MØLLER APS, ALMENT PRAKTISERENDE LÆGER 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   2.0% 2.7% 2.8% 3.5% 4.2% 4.0% 19.2% 19.2%   Credit score (0-100)   70 62 58 52 48 48 7 7   Credit rating   A BBB BBB BBB BBB BBB B B   Credit limit (kDKK)   0.4 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)  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   2,983 3,085 3,085 5,210 5,247 5,473 0.0 0.0   EBITDA   1,149 471 471 2,694 2,643 2,899 0.0 0.0   EBIT   1,135 437 437 2,641 2,595 2,856 0.0 0.0   Pre-tax profit (PTP)   1,123.0 432.3 432.3 738.0 672.7 914.3 0.0 0.0   Net earnings   886.0 336.9 336.9 575.5 524.1 712.4 0.0 0.0   Pre-tax profit without non-rec. items   1,123 432 432 738 673 914 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   52.4 197 197 143 95.2 103 0.0 0.0   Shareholders equity total   1,088 580 580 796 750 937 17.4 17.4   Interest-bearing liabilities   4.5 0.0 0.0 4.4 12.8 13.6 0.0 0.0   Balance sheet total (assets)   1,701 1,006 1,006 1,147 1,040 1,380 17.4 17.4   Net Debt   -1,324 -415 -415 -492 -565 -887 -17.4 -17.4     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   2,983 3,085 3,085 5,210 5,247 5,473 0.0 0.0   Gross profit growth   6.4% 3.4% 0.0% 68.9% 0.7% 4.3% -100.0% 0.0%   Employees   2 3 3 3 3 3 0 0   Employee growth %   0.0% 50.0% 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)   1,701 1,006 1,006 1,147 1,040 1,380 17 17   Balance sheet change%   19.4% -40.9% 0.0% 14.0% -9.3% 32.7% -98.7% 0.0%   Added value   1,149.3 470.5 470.5 2,694.4 2,648.5 2,899.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -29 111 -34 -107 -97 -35 -103 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 (%)   38.0% 14.2% 14.2% 50.7% 49.5% 52.2% 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 %   72.6% 32.3% 43.4% 68.9% 62.1% 75.8% 0.0% 0.0%   ROI %   103.8% 52.1% 74.8% 107.0% 86.9% 106.9% 0.0% 0.0%   ROE %   81.3% 40.4% 58.0% 83.6% 67.8% 84.4% 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 %   64.0% 57.7% 57.7% 69.4% 72.1% 67.9% 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, %   -115.2% -88.2% -88.2% -18.3% -21.4% -30.6% 0.0% 0.0%   Gearing %   0.4% 0.0% 0.0% 0.5% 1.7% 1.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   293.5% 196.9% 109,750.0% 155.5% 78.9% 26.6% 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   2.6 1.9 1.9 2.5 3.0 2.8 0.0 0.0   Current Ratio   2.6 1.9 1.9 2.5 3.0 2.8 0.0 0.0   Cash and cash equivalent   1,328.1 415.0 415.0 496.6 577.5 900.6 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   997.7 348.8 348.8 514.8 567.7 793.7 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   575 157 157 898 883 966 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   575 157 157 898 881 966 0 0   EBIT / employee   567 146 146 880 865 952 0 0   Net earnings / employee   443 112 112 192 175 237 0 0