Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Speciallæge Pia Smith-Hansen 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   0.7% 0.7% 0.7% 0.7% 0.7% 0.7% 0.7% 0.7%   Bankruptcy risk   0.6% 0.6% 0.6% 0.7% 0.8% 0.8% 5.4% 5.4%   Credit score (0-100)   97 98 97 94 92 90 42 42   Credit rating   AA AA AA AA AA AA BBB BBB   Credit limit (kDKK)   930.7 1,081.4 711.5 328.2 447.3 346.8 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   8,012 6,984 7,731 7,407 7,641 8,243 0.0 0.0   EBITDA   4,735 3,875 4,076 1,841 3,252 2,386 0.0 0.0   EBIT   4,079 3,177 3,438 1,325 2,722 1,798 0.0 0.0   Pre-tax profit (PTP)   3,911.6 3,048.3 3,178.6 1,048.1 2,475.2 1,542.4 0.0 0.0   Net earnings   3,050.4 2,376.4 2,473.4 817.0 1,930.7 1,203.1 0.0 0.0   Pre-tax profit without non-rec. items   3,912 3,048 3,179 1,048 2,475 1,542 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   2,118 2,829 2,510 1,112 1,265 1,071 0.0 0.0   Shareholders equity total   6,349 7,725 3,199 1,516 2,446 1,650 49.5 49.5   Interest-bearing liabilities   0.0 0.0 4,317 3,209 1,832 1,988 3,776 3,776   Balance sheet total (assets)   8,316 10,157 10,452 6,389 6,266 5,708 3,825 3,825   Net Debt   -31.2 -1,295 2,012 3,209 1,832 1,988 3,776 3,776     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   8,012 6,984 7,731 7,407 7,641 8,243 0.0 0.0   Gross profit growth   3.5% -12.8% 10.7% -4.2% 3.2% 7.9% -100.0% 0.0%   Employees   4 4 4 4 5 5 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 25.0% 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)   8,316 10,157 10,452 6,389 6,266 5,708 3,825 3,825   Balance sheet change%   0.7% 22.1% 2.9% -38.9% -1.9% -8.9% -33.0% 0.0%   Added value   4,734.8 3,875.1 4,075.8 1,840.8 3,237.1 2,386.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -464 -306 -1,276 -2,232 -696 -1,101 -1,071 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 (%)   50.9% 45.5% 44.5% 17.9% 35.6% 21.8% 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 %   49.2% 34.4% 33.4% 15.7% 43.0% 30.0% 0.0% 0.0%   ROI %   60.2% 41.5% 40.5% 18.5% 49.0% 36.2% 0.0% 0.0%   ROE %   48.2% 33.8% 45.3% 34.7% 97.5% 58.7% 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 %   76.3% 75.3% 30.6% 23.7% 39.0% 28.9% 1.3% 1.3%   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, %   -0.7% -33.4% 49.4% 174.3% 56.3% 83.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 135.0% 211.7% 74.9% 120.5% 7,623.3% 7,623.3%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 12.0% 7.4% 9.8% 13.4% 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   0.5 1.2 0.5 0.2 0.3 0.2 0.0 0.0   Current Ratio   0.5 1.2 0.5 0.2 0.3 0.2 0.0 0.0   Cash and cash equivalent   31.2 1,295.2 2,305.3 0.0 0.0 0.0 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   -748.0 424.5 -3,172.8 -3,104.5 -1,998.3 -2,379.1 -1,887.8 -1,887.8   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   1,184 969 1,019 460 647 477 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,184 969 1,019 460 650 477 0 0   EBIT / employee   1,020 794 859 331 544 360 0 0   Net earnings / employee   763 594 618 204 386 241 0 0