Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BYSKOV HEART PROTECTION 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 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   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   5.2% 4.5% 4.2% 3.3% 3.3% 3.3% 16.8% 16.5%   Credit score (0-100)   44 48 48 53 54 54 10 11   Credit rating   BBB BBB BBB BBB BBB BBB 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)  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   79.9 188 174 340 365 309 0.0 0.0   EBITDA   79.9 185 142 266 268 209 0.0 0.0   EBIT   69.4 174 132 255 257 209 0.0 0.0   Pre-tax profit (PTP)   69.1 87.0 129.6 250.9 255.9 207.8 0.0 0.0   Net earnings   51.5 32.4 100.0 194.2 198.2 160.9 0.0 0.0   Pre-tax profit without non-rec. items   69.1 87.0 130 251 256 208 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   42.0 31.5 21.0 10.5 0.0 0.0 0.0 0.0   Shareholders equity total   257 190 189 284 367 411 209 209   Interest-bearing liabilities   22.8 18.2 11.2 49.0 41.2 37.5 0.0 0.0   Balance sheet total (assets)   373 288 330 610 584 608 209 209   Net Debt   -86.7 -212 -262 -412 -470 -486 -209 -209     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   79.9 188 174 340 365 309 0.0 0.0   Gross profit growth   -32.5% 135.1% -7.4% 95.5% 7.3% -15.4% -100.0% 0.0%   Employees   0 0 1 0 0 1 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   373 288 330 610 584 608 209 209   Balance sheet change%   -2.7% -22.7% 14.4% 84.9% -4.1% 4.0% -65.7% 0.0%   Added value   79.9 184.9 142.1 265.6 267.8 209.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   31 -21 -21 -21 -21 0 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 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 (%)   86.9% 92.8% 75.6% 75.0% 70.5% 67.8% 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 %   18.4% 52.8% 42.6% 54.3% 43.1% 35.1% 0.0% 0.0%   ROI %   26.3% 71.5% 64.4% 95.7% 69.4% 48.9% 0.0% 0.0%   ROE %   22.3% 14.5% 52.8% 82.1% 60.9% 41.4% 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 %   69.0% 65.8% 57.5% 46.5% 62.9% 67.5% 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, %   -108.5% -114.5% -184.6% -155.2% -175.4% -232.1% 0.0% 0.0%   Gearing %   8.9% 9.6% 5.9% 17.3% 11.2% 9.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.2% 426.1% 13.3% 14.1% 3.2% 4.1% 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   2.9 2.6 2.2 1.8 2.7 3.1 0.0 0.0   Current Ratio   2.9 2.6 2.2 1.8 2.7 3.1 0.0 0.0   Cash and cash equivalent   109.5 229.8 273.5 461.3 510.9 523.5 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   215.1 158.0 168.5 273.2 367.5 410.6 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   0 0 142 0 0 209 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 142 0 0 209 0 0   EBIT / employee   0 0 132 0 0 209 0 0   Net earnings / employee   0 0 100 0 0 161 0 0