Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Psykolog Jeppe Budde 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.6% 0.6%   Bankruptcy risk   4.0% 3.0% 4.5% 7.2% 15.0% 6.8% 11.4% 11.4%   Credit score (0-100)   51 59 47 32 13 34 21 21   Credit rating   BBB BBB BBB BBB BB BBB 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)  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   960 1,058 1,129 3,205 4,461 4,781 0.0 0.0   EBITDA   62.0 176 -29.9 -163 -364 433 0.0 0.0   EBIT   -35.1 79.3 -127 -288 -544 253 0.0 0.0   Pre-tax profit (PTP)   -39.5 77.5 -129.2 -306.2 -622.3 178.6 0.0 0.0   Net earnings   -32.2 58.3 -108.1 -244.1 -536.6 149.9 0.0 0.0   Pre-tax profit without non-rec. items   -39.5 77.5 -129 -306 -622 179 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 0.0 308 225 143 0.0 0.0   Shareholders equity total   790 849 630 273 -166 -16.2 -66.2 -66.2   Interest-bearing liabilities   4.3 9.3 2.8 348 873 821 455 455   Balance sheet total (assets)   1,148 1,334 1,477 1,927 2,109 1,407 388 388   Net Debt   4.3 -258 -383 348 873 821 455 455     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   960 1,058 1,129 3,205 4,461 4,781 0.0 0.0   Gross profit growth   0.0% 10.2% 6.7% 183.9% 39.2% 7.2% -100.0% 0.0%   Employees   1 1 2 3 8 8 0 0   Employee growth %   0.0% 0.0% 100.0% 50.0% 166.7% 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)   1,148 1,334 1,477 1,927 2,109 1,407 388 388   Balance sheet change%   0.0% 16.2% 10.7% 30.5% 9.4% -33.3% -72.4% 0.0%   Added value   62.0 176.4 -29.9 -163.1 -419.3 432.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   777 -194 -194 86 -359 -359 -143 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 1.0 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 (%)   -3.7% 7.5% -11.2% -9.0% -12.2% 5.3% 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 %   -3.1% 6.4% -9.0% -16.9% -25.9% 13.7% 0.0% 0.0%   ROI %   -3.6% 7.9% -14.0% -35.5% -63.6% 29.4% 0.0% 0.0%   ROE %   -4.1% 7.1% -14.6% -54.1% -45.1% 8.5% 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 %   69.5% 69.2% 42.7% 14.7% -8.4% -1.1% -14.6% -14.6%   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, %   6.9% -146.0% 1,282.2% -213.4% -239.5% 189.7% 0.0% 0.0%   Gearing %   0.5% 1.1% 0.5% 127.5% -525.6% -5,071.7% -686.8% -686.8%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   206.4% 26.9% 37.0% 10.7% 12.9% 8.8% 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   1.7 2.6 1.0 0.6 0.7 0.7 0.0 0.0   Current Ratio   1.6 1.7 1.0 0.6 0.6 0.7 0.0 0.0   Cash and cash equivalent   0.0 266.9 386.0 0.0 0.0 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   91.1 225.1 29.5 -560.9 -874.9 -365.0 -227.3 -227.3   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   62 176 -15 -54 -52 54 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   62 176 -15 -54 -46 54 0 0   EBIT / employee   -35 79 -63 -96 -68 32 0 0   Net earnings / employee   -32 58 -54 -81 -67 19 0 0