Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ERHVERVSDRIVENDE FOND CENTER FOR HEALTH INFORMATICS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 1.5% 1.5%   Bankruptcy risk   21.8% 21.3% 19.8% 24.5% 19.2% 18.8% 14.7% 14.7%   Credit score (0-100)   5 5 6 2 6 6 14 14   Credit rating   B B B B B B 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 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   450 450 450 450 450 450 450 450   Gross profit   -27.4 -28.0 -26.8 -32.6 -28.5 -29.1 0.0 0.0   EBITDA   -27.4 -28.0 -26.8 -32.6 -28.5 -29.1 0.0 0.0   EBIT   -27.4 -28.0 -26.8 -32.6 -28.5 -29.1 0.0 0.0   Pre-tax profit (PTP)   -27.4 -32.7 -32.6 -39.8 -33.7 -28.3 0.0 0.0   Net earnings   -21.4 -25.7 -25.6 -30.8 -26.2 -21.8 0.0 0.0   Pre-tax profit without non-rec. items   -27.4 -32.7 -32.6 -39.8 -33.7 -28.3 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   560 534 508 478 451 430 130 130   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   837 803 767 619 697 669 130 130   Net Debt   -837 -803 -767 -618 -697 -669 -130 -130     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   450 450 450 450 450 450 450 450   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   -27.4 -28.0 -26.8 -32.6 -28.5 -29.1 0.0 0.0   Gross profit growth   95.7% -1.9% 4.0% -21.5% 12.6% -2.0% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   837 803 767 619 697 669 130 130   Balance sheet change%   -36.3% -4.1% -4.4% -19.3% 12.5% -4.1% -80.6% 0.0%   Added value   -27.4 -28.0 -26.8 -32.6 -28.5 -29.1 0.0 0.0   Added value %   -6.1% -6.2% -6.0% -7.2% -6.3% -6.5% 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   -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 %   -6.1% -6.2% -6.0% -7.2% -6.3% -6.5% 0.0% 0.0%   EBIT %   -6.1% -6.2% -6.0% -7.2% -6.3% -6.5% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   -4.8% -5.7% -5.7% -6.8% -5.8% -4.8% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -4.8% -5.7% -5.7% -6.8% -5.8% -4.8% 0.0% 0.0%   Pre tax profit less extraordinaries %   -6.1% -7.3% -7.3% -8.8% -7.5% -6.3% 0.0% 0.0%   ROA %   -2.6% -3.4% -3.4% -4.7% -4.3% -4.1% 0.0% 0.0%   ROI %   -3.8% -4.0% -4.1% -5.2% -4.9% -5.1% 0.0% 0.0%   ROE %   -3.8% -4.7% -4.9% -6.2% -5.6% -4.9% 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 %   66.9% 66.5% 66.3% 77.1% 64.8% 64.3% 100.0% 100.0%   Relative indebtedness %   28.7% 28.4% 27.7% 3.7% 28.5% 28.4% 0.0% 0.0%   Relative net indebtedness %   -157.3% -150.0% -142.7% -133.7% -126.4% -120.1% -28.8% -28.8%   Net int. bear. debt to EBITDA, %   3,051.1% 2,870.6% 2,858.3% 1,896.5% 2,447.2% 2,300.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   6.5 6.3 6.2 37.1 5.4 5.2 0.0 0.0   Current Ratio   6.5 6.3 6.2 37.1 5.4 5.2 0.0 0.0   Cash and cash equivalent   836.9 802.6 766.9 618.2 697.0 668.6 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)   2.6 1.7 3.6 2.0 2.0 2.0 0.0 0.0   Current assets / Net sales %   186.0% 178.4% 170.4% 137.6% 154.9% 148.6% 28.8% 28.8%   Net working capital   707.6 675.0 642.3 602.6 568.9 540.6 0.0 0.0   Net working capital %   157.3% 150.0% 142.7% 133.9% 126.4% 120.1% 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   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