Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MEDTRONIC DANMARK A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1.0 Bankruptcy Risk  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1%   Bankruptcy risk   2.7% 2.7% 2.7% 2.0% 0.5% 0.5% 7.1% 7.1%   Credit score (0-100)   62 61 60 67 99 99 34 34   Credit rating   BBB BBB BBB A AAA AAA BBB BBB   Credit limit (mDKK)   0.0 0.0 0.0 0.0 23.5 25.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   545 602 553 560 582 592 592 592   Gross profit   177 148 130 153 157 166 0.0 0.0   EBITDA   177 148 130 -20.9 21.4 23.1 0.0 0.0   EBIT   177 148 130 -20.9 21.4 23.1 0.0 0.0   Pre-tax profit (PTP)   17.2 8.2 13.8 19.8 20.8 23.6 0.0 0.0   Net earnings   17.2 8.2 13.8 14.5 15.3 17.6 0.0 0.0   Pre-tax profit without non-rec. items   177 148 130 -18.8 20.8 23.6 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 1.5 1.5 6.1 0.0 0.0   Shareholders equity total   129 102 116 110 115 122 114 114   Interest-bearing liabilities   0.0 0.0 0.0 76.0 91.1 100 0.0 0.0   Balance sheet total (assets)   268 266 309 262 286 300 114 114   Net Debt   0.0 0.0 0.0 -80.0 -71.8 -80.8 -114 -114     See the entire balance sheet 1.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   545 602 553 560 582 592 592 592   Net sales growth   -3.8% 10.6% -8.2% 1.3% 3.9% 1.7% 0.0% 0.0%   Gross profit   177 148 130 153 157 166 0.0 0.0   Gross profit growth   -20.8% -16.5% -11.7% 17.5% 2.6% 5.9% -100.0% 0.0%   Employees   0 0 0 198 188 201 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -5.1% 6.9% -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)   268 266 309 262 286 300 114 114   Balance sheet change%   -3.5% -0.7% 16.2% -15.4% 9.2% 5.1% -62.0% 0.0%   Added value   176.7 147.5 130.3 -20.9 21.4 23.1 0.0 0.0   Added value %   32.4% 24.5% 23.6% -3.7% 3.7% 3.9% 0.0% 0.0%   Investments   0 0 0 1 -0 5 -6 0   Net sales trend   -1.0 1.0 -1.0 1.0 2.0 3.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 -1.0 1.0 2.0 0.0 0.0   1.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A EBITDA %   32.4% 24.5% 23.6% -3.7% 3.7% 3.9% 0.0% 0.0%   EBIT %   32.4% 24.5% 23.6% -3.7% 3.7% 3.9% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% -13.7% 13.6% 13.9% 0.0% 0.0%   Net Earnings %   3.2% 1.4% 2.5% 2.6% 2.6% 3.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   3.2% 1.4% 2.5% 2.6% 2.6% 3.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   32.4% 24.5% 23.6% -3.4% 3.6% 4.0% 0.0% 0.0%   ROA %   64.8% 55.2% 45.3% -7.1% 7.9% 8.4% 0.0% 0.0%   ROI %   64.8% 55.2% 45.3% -8.4% 11.7% 12.2% 0.0% 0.0%   ROE %   13.2% 7.1% 12.7% 12.9% 13.6% 14.9% 0.0% 0.0%   1.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   100.0% 100.0% 100.0% 37.2% 35.6% 37.3% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 29.3% 31.4% 31.8% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 1.4% 3.5% 1.3% -19.3% -19.3%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 382.5% -335.9% -349.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 69.0% 79.5% 81.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% -3.9% 0.8% 1.2% 0.0% 0.0%   1.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 1.9 1.9 1.8 0.0 0.0   Current Ratio   0.0 0.0 0.0 1.9 1.9 1.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 156.1 162.9 180.7 0.0 0.0   1.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 0.0 49.3 57.9 54.8 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% 46.4% 48.8% 49.7% 19.3% 19.3%   Net working capital   0.0 0.0 0.0 126.1 131.3 129.8 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 22.5% 22.5% 21.9% 0.0% 0.0%   1.0 Employee efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 3 3 3 0 0   Added value / employee   0 0 0 -0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 -0 0 0 0 0   EBIT / employee   0 0 0 -0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0