Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SPECTRANETICS DENMARK 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.1%   Bankruptcy risk   5.2% 6.2% 7.5% 6.1% 5.0% 13.8% 16.0% 13.3%   Credit score (0-100)   45 39 33 38 42 15 11 17   Credit rating   BBB BBB BB BBB BBB 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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,109 1,775 45.6 53.9 1,662 712 0.0 0.0   EBITDA   87.9 88.0 45.6 53.9 69.0 189 0.0 0.0   EBIT   80.2 77.3 45.6 53.9 69.0 189 0.0 0.0   Pre-tax profit (PTP)   65.0 76.5 58.7 56.1 69.1 189.8 0.0 0.0   Net earnings   52.1 62.5 46.7 51.7 53.9 148.1 0.0 0.0   Pre-tax profit without non-rec. items   65.0 76.5 58.7 56.1 69.1 190 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   10.6 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   256 319 366 417 471 619 419 419   Interest-bearing liabilities   0.0 0.0 217 521 83.6 24.5 0.0 0.0   Balance sheet total (assets)   1,086 1,918 1,752 1,269 895 733 419 419   Net Debt   -316 -272 -1,331 -737 -296 -639 -419 -419     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   2,109 1,775 45.6 53.9 1,662 712 0.0 0.0   Gross profit growth   3.3% -15.8% -97.4% 18.2% 2,982.3% -57.1% -100.0% 0.0%   Employees   2 1 0 0 1 1 0 0   Employee growth %   0.0% -50.0% -100.0% 0.0% 0.0% 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)   1,086 1,918 1,752 1,269 895 733 419 419   Balance sheet change%   -0.6% 76.6% -8.6% -27.6% -29.5% -18.1% -42.8% 0.0%   Added value   87.9 88.0 45.6 53.9 69.0 189.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -15 -21 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   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   3.8% 4.4% 100.0% 100.0% 4.2% 26.6% 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 %   7.4% 5.2% 3.5% 3.7% 6.4% 23.3% 0.0% 0.0%   ROI %   34.8% 26.9% 14.3% 7.4% 9.3% 31.7% 0.0% 0.0%   ROE %   22.6% 21.7% 13.7% 13.2% 12.1% 27.2% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   23.6% 16.6% 20.9% 32.9% 52.7% 84.5% 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, %   -359.4% -309.1% -2,917.3% -1,367.2% -428.6% -337.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 59.4% 124.8% 17.7% 4.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 5.3% 0.1% 0.0% 0.2% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   1.3 1.2 1.3 1.5 2.1 6.4 0.0 0.0   Current Ratio   1.3 1.2 1.3 1.5 2.1 6.4 0.0 0.0   Cash and cash equivalent   316.0 271.9 1,547.9 1,258.1 379.4 664.0 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   245.8 318.9 365.6 417.3 471.2 619.3 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   44 88 0 0 69 189 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   44 88 0 0 69 189 0 0   EBIT / employee   40 77 0 0 69 189 0 0   Net earnings / employee   26 62 0 0 54 148 0 0