Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BYDAMSLÆGEN ApS ALMENT PRAKTISERENDE LÆGE 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.5% 0.5%   Bankruptcy risk   1.6% 1.5% 1.8% 2.0% 1.5% 1.3% 7.2% 7.2%   Credit score (0-100)   76 77 72 68 76 78 34 34   Credit rating   A A A A A A BBB BBB   Credit limit (kDKK)   2.8 5.6 1.3 0.3 9.3 42.7 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   2,231 2,260 2,157 2,152 3,055 3,605 0.0 0.0   EBITDA   646 840 810 713 1,105 1,465 0.0 0.0   EBIT   646 840 810 713 1,021 1,349 0.0 0.0   Pre-tax profit (PTP)   644.7 832.9 808.0 708.1 1,017.5 1,349.6 0.0 0.0   Net earnings   502.7 649.5 630.2 552.1 793.4 1,052.6 0.0 0.0   Pre-tax profit without non-rec. items   645 833 808 708 1,018 1,350 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 67.1 51.9 0.0 0.0   Shareholders equity total   1,111 1,161 1,191 1,143 1,337 1,989 909 909   Interest-bearing liabilities   0.0 0.0 0.0 131 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,457 1,555 1,739 1,791 1,949 2,632 909 909   Net Debt   -123 -118 -267 -452 -129 -483 -584 -584     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   2,231 2,260 2,157 2,152 3,055 3,605 0.0 0.0   Gross profit growth   -9.9% 1.3% -4.5% -0.2% 42.0% 18.0% -100.0% 0.0%   Employees   3 2 2 2 3 3 0 0   Employee growth %   0.0% -33.3% 0.0% 0.0% 50.0% 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)   1,457 1,555 1,739 1,791 1,949 2,632 909 909   Balance sheet change%   -10.6% 6.7% 11.9% 3.0% 8.8% 35.0% -65.5% 0.0%   Added value   646.2 839.6 809.7 712.9 1,020.7 1,464.7 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 0 408 -231 -52 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 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 (%)   29.0% 37.2% 37.5% 33.1% 33.4% 37.4% 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 %   41.9% 55.8% 49.2% 40.4% 54.6% 58.9% 0.0% 0.0%   ROI %   55.7% 73.2% 68.3% 57.8% 78.1% 81.1% 0.0% 0.0%   ROE %   43.3% 57.2% 53.6% 47.3% 64.0% 63.3% 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 %   76.3% 74.7% 68.5% 63.8% 68.6% 75.6% 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, %   -19.1% -14.1% -33.0% -63.4% -11.7% -33.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 11.5% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 7.3% 4.9% 0.0% 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   4.0 3.9 3.0 2.6 2.2 3.4 0.0 0.0   Current Ratio   4.0 3.9 3.0 2.6 2.2 3.4 0.0 0.0   Cash and cash equivalent   123.4 118.4 267.3 582.9 129.3 483.1 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   1,025.9 1,095.8 1,105.7 1,057.8 760.4 1,526.9 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   215 420 405 356 340 488 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   215 420 405 356 368 488 0 0   EBIT / employee   215 420 405 356 340 450 0 0   Net earnings / employee   168 325 315 276 264 351 0 0