Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DYRLÆGEGÅRDEN HUNDESTED 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.6% 5.4% 6.1% 3.6% 10.6% 11.8% 13.7% 13.5%   Credit score (0-100)   64 44 40 54 23 19 15 16   Credit rating   BBB BBB BBB BBB BB 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)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,985 2,420 2,324 2,364 2,688 486 0.0 0.0   EBITDA   541 16.6 128 382 1,979 305 0.0 0.0   EBIT   506 -18.5 99.1 378 1,979 305 0.0 0.0   Pre-tax profit (PTP)   424.2 -31.8 87.5 369.8 1,961.0 1,849.0 0.0 0.0   Net earnings   341.6 -31.8 69.6 292.0 1,495.4 1,638.9 0.0 0.0   Pre-tax profit without non-rec. items   424 -31.8 87.5 370 1,961 1,849 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   63.7 28.6 0.0 15.8 0.0 0.0 0.0 0.0   Shareholders equity total   476 114 184 475 1,629 2,528 903 903   Interest-bearing liabilities   367 454 472 500 473 0.0 0.0 0.0   Balance sheet total (assets)   1,450 890 1,128 1,734 2,885 2,933 903 903   Net Debt   -769 -77.8 -385 -920 -2,188 -2,681 -903 -903     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   2,985 2,420 2,324 2,364 2,688 486 0.0 0.0   Gross profit growth   0.0% -18.9% -4.0% 1.7% 13.7% -81.9% -100.0% 0.0%   Employees   0 6 0 0 0 0 0 0   Employee growth %   0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,450 890 1,128 1,734 2,885 2,933 903 903   Balance sheet change%   0.0% -38.6% 26.8% 53.7% 66.4% 1.7% -69.2% 0.0%   Added value   540.8 16.6 127.7 381.6 1,982.6 304.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   29 -70 -57 12 -16 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 (%)   16.9% -0.8% 4.3% 16.0% 73.6% 62.7% 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 %   35.3% -1.4% 10.6% 26.5% 86.1% 64.2% 0.0% 0.0%   ROI %   60.6% -2.3% 17.5% 45.1% 127.0% 80.6% 0.0% 0.0%   ROE %   71.8% -10.8% 46.8% 88.6% 142.1% 78.9% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   32.8% 12.8% 16.3% 27.4% 56.5% 86.2% 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, %   -142.1% -468.8% -301.3% -241.2% -110.6% -880.3% 0.0% 0.0%   Gearing %   77.2% 398.3% 257.3% 105.1% 29.1% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   47.4% 3.9% 4.2% 2.1% 5.5% 7.4% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   2.0 2.2 2.0 2.2 3.7 7.2 0.0 0.0   Current Ratio   2.3 2.7 2.4 2.4 3.7 7.2 0.0 0.0   Cash and cash equivalent   1,136.1 531.5 857.1 1,419.9 2,661.3 2,681.2 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   779.4 539.0 655.7 1,012.7 1,342.3 1,527.9 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 3 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 3 0 0 0 0 0 0   EBIT / employee   0 -3 0 0 0 0 0 0   Net earnings / employee   0 -5 0 0 0 0 0 0