Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Maigaard Fertilitetsklinik A/S 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 N/A 2019 N/A 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   0.0% 0.0% 2.6% 1.0% 0.7% 0.5% 3.5% 3.5%   Credit score (0-100)   0 0 61 85 95 98 53 53   Credit rating   N/A N/A BBB A AA AA BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 653.6 1,312.9 1,650.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 N/A 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   0.0 0.0 8,959 22,644 24,220 25,270 0.0 0.0   EBITDA   0.0 0.0 0.0 5,136 6,717 7,170 0.0 0.0   EBIT   0.0 0.0 -1,266 2,044 3,312 3,724 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 -1,349.8 1,656.3 2,825.6 3,200.2 0.0 0.0   Net earnings   0.0 0.0 -1,082.8 1,286.3 2,188.6 2,474.2 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 -1,350 1,656 2,826 3,200 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 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 5,351 6,368 5,523 5,549 0.0 0.0   Shareholders equity total   0.0 0.0 4,017 5,304 7,492 9,966 4,618 4,618   Interest-bearing liabilities   0.0 0.0 17,197 12,859 10,057 5,855 10,228 10,228   Balance sheet total (assets)   0.0 0.0 34,137 30,785 25,646 25,358 14,846 14,846   Net Debt   0.0 0.0 13,038 10,685 9,947 5,815 10,228 10,228     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 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   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   0.0 0.0 8,959 22,644 24,220 25,270 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 152.7% 7.0% 4.3% -100.0% 0.0%   Employees   0 0 16 24 26 25 0 0   Employee growth %   0.0% 0.0% 0.0% 50.0% 8.3% -3.8% -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)   0 0 34,137 30,785 25,646 25,358 14,846 14,846   Balance sheet change%   0.0% 0.0% 0.0% -9.8% -16.7% -1.1% -41.5% 0.0%   Added value   0.0 0.0 0.0 5,136.1 6,404.7 7,169.9 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 25,696 -4,330 -6,505 -5,356 -5,868 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 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 (%)   0.0% 0.0% -14.1% 9.0% 13.7% 14.7% 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 %   0.0% 0.0% -3.7% 6.3% 11.8% 14.7% 0.0% 0.0%   ROI %   0.0% 0.0% -6.0% 10.4% 18.2% 21.1% 0.0% 0.0%   ROE %   0.0% 0.0% -27.0% 27.6% 34.2% 28.3% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 13.9% 21.6% 37.4% 48.5% 31.1% 31.1%   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, %   0.0% 0.0% 0.0% 208.0% 148.1% 81.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 428.1% 242.5% 134.2% 58.7% 221.5% 221.5%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 1.0% 2.6% 4.3% 6.8% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.5 0.3 0.4 0.9 0.0 0.0   Current Ratio   0.0 0.0 0.4 0.3 0.2 0.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 4,158.3 2,174.0 110.0 39.7 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 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   0.0 0.0 -10,034.2 -12,121.1 -7,533.1 -4,196.9 -5,114.1 -5,114.1   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 2019 N/A 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 0 214 246 287 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 214 258 287 0 0   EBIT / employee   0 0 -79 85 127 149 0 0   Net earnings / employee   0 0 -68 54 84 99 0 0