Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SPECIALLÆGE HANNE CALBERG ApS 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% 0.7% 0.7%   Bankruptcy risk   8.4% 11.5% 13.5% 10.8% 7.5% 10.0% 11.4% 11.2%   Credit score (0-100)   31 22 17 21 32 23 21 22   Credit rating   BB BB BB BB BB BB 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   0 0 0 0 0 0 0 0   Gross profit   787 547 229 777 305 88.6 0.0 0.0   EBITDA   344 118 -11.6 527 78.5 -71.1 0.0 0.0   EBIT   344 118 -11.6 527 78.5 -71.1 0.0 0.0   Pre-tax profit (PTP)   308.4 128.9 -16.2 521.6 60.1 -100.2 0.0 0.0   Net earnings   234.6 103.4 -12.8 406.9 42.9 -78.2 0.0 0.0   Pre-tax profit without non-rec. items   308 129 -16.2 522 60.1 -100 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   1,302 1,298 1,174 1,468 1,397 1,201 1,056 1,056   Interest-bearing liabilities   0.0 550 595 675 729 767 0.0 0.0   Balance sheet total (assets)   1,945 1,985 1,875 2,358 2,204 2,003 1,056 1,056   Net Debt   -1,945 -1,435 -1,257 -1,683 -1,414 -1,188 -1,056 -1,056     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   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   787 547 229 777 305 88.6 0.0 0.0   Gross profit growth   48.0% -30.4% -58.2% 239.3% -60.7% -71.0% -100.0% 0.0%   Employees   2 2 2 1 0 1 0 0   Employee growth %   0.0% 0.0% 0.0% -50.0% -100.0% 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)   1,945 1,985 1,875 2,358 2,204 2,003 1,056 1,056   Balance sheet change%   16.1% 2.1% -5.5% 25.8% -6.5% -9.1% -47.3% 0.0%   Added value   343.5 117.9 -11.6 526.9 78.5 -71.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   -2.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 -1.0 1.0 2.0 -1.0 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 (%)   43.7% 21.5% -5.1% 67.8% 25.7% -80.3% 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 %   19.0% 7.5% 0.4% 26.1% 4.1% -3.4% 0.0% 0.0%   ROI %   27.8% 9.4% 0.5% 28.2% 4.4% -3.5% 0.0% 0.0%   ROE %   19.0% 8.0% -1.0% 30.8% 3.0% -6.0% 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 %   67.0% 65.4% 62.6% 62.3% 63.4% 60.0% 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, %   -566.2% -1,217.8% 10,835.5% -319.4% -1,801.4% 1,671.8% 0.0% 0.0%   Gearing %   0.0% 42.4% 50.7% 46.0% 52.2% 63.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 7.0% 4.3% 4.8% 4.7% 3.9% 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   3.0 2.9 2.7 2.7 2.7 2.5 0.0 0.0   Current Ratio   3.0 2.9 2.7 2.7 2.7 2.5 0.0 0.0   Cash and cash equivalent   1,945.0 1,985.2 1,851.7 2,358.1 2,142.8 1,955.2 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   1,302.3 1,297.7 1,174.4 1,468.3 1,396.8 1,200.8 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   172 59 -6 527 0 -71 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   172 59 -6 527 0 -71 0 0   EBIT / employee   172 59 -6 527 0 -71 0 0   Net earnings / employee   117 52 -6 407 0 -78 0 0