Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ALMENT PRAKTISERENDE LÆGE MARIE HOLMES INGVARDSEN 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 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   0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.5%   Bankruptcy risk   2.3% 3.8% 3.1% 4.2% 6.9% 3.3% 6.6% 6.6%   Credit score (0-100)   66 52 56 47 34 54 36 36   Credit rating   BBB BBB BBB BBB BBB BBB BBB BBB   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   -0.8 0.5 -43.1 1,213 -76.7 -10.4 0.0 0.0   EBITDA   -776 -775 -928 527 -838 -1,006 0.0 0.0   EBIT   -914 -914 -1,066 527 -942 -1,146 0.0 0.0   Pre-tax profit (PTP)   174.2 371.0 365.5 805.4 -361.4 -60.9 0.0 0.0   Net earnings   135.9 289.2 285.1 628.2 -282.3 -47.5 0.0 0.0   Pre-tax profit without non-rec. items   174 371 366 805 -361 -60.9 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   13.9 11.5 9.2 0.0 74.9 66.8 0.0 0.0   Shareholders equity total   593 775 949 1,464 1,068 902 700 700   Interest-bearing liabilities   96.3 18.6 10.0 0.0 50.9 555 1,702 1,702   Balance sheet total (assets)   2,144 2,355 2,807 3,089 2,945 3,340 2,402 2,402   Net Debt   96.3 -386 -977 -3,071 -90.4 555 1,702 1,702     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   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   -0.8 0.5 -43.1 1,213 -76.7 -10.4 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% 86.4% 0.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 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)   2,144 2,355 2,807 3,089 2,945 3,340 2,402 2,402   Balance sheet change%   -6.6% 9.8% 19.2% 10.1% -4.7% 13.4% -28.1% 0.0%   Added value   -775.6 -775.4 -927.7 526.8 -942.4 -1,006.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -277 -277 -277 -1,754 2,504 -279 -67 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 1.0 -1.0 -2.0 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 (%)   109,708.2% -186,095.5% 2,471.3% 43.4% 1,229.4% 10,999.8% 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 %   13.0% 21.3% 19.1% 32.6% -5.9% 4.2% 0.0% 0.0%   ROI %   27.1% 46.6% 40.0% 68.2% -13.8% 10.3% 0.0% 0.0%   ROE %   23.5% 42.3% 33.1% 52.1% -22.3% -4.8% 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 %   27.7% 32.9% 33.8% 47.4% 36.3% 27.0% 29.2% 29.2%   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, %   -12.4% 49.7% 105.3% -582.9% 10.8% -55.1% 0.0% 0.0%   Gearing %   16.2% 2.4% 1.1% 0.0% 4.8% 61.5% 243.0% 243.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   44.9% 190.2% 887.1% 3,131.2% 717.2% 64.0% 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   0.1 0.4 0.7 1.9 0.2 0.0 0.0 0.0   Current Ratio   0.1 0.4 0.7 1.9 0.2 0.0 0.0 0.0   Cash and cash equivalent   0.0 404.2 986.7 3,070.8 141.3 0.0 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   -1,196.4 -803.2 -434.9 1,466.9 -1,553.1 -2,328.7 -850.9 -850.9   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   -776 -775 -928 527 -942 -1,006 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -776 -775 -928 527 -838 -1,006 0 0   EBIT / employee   -914 -914 -1,066 527 -942 -1,146 0 0   Net earnings / employee   136 289 285 628 -282 -47 0 0