Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Tandlæge Katrine Stormly 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 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   0.0% 0.0% 3.9% 5.1% 4.7% 2.3% 6.9% 6.6%   Credit score (0-100)   0 0 50 42 45 64 35 36   Credit rating   N/A N/A 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 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 3,143 4,010 3,912 2,645 0.0 0.0   EBITDA   0.0 0.0 919 447 279 819 0.0 0.0   EBIT   0.0 0.0 623 212 43.2 397 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 463.4 62.2 -116.4 173.7 0.0 0.0   Net earnings   0.0 0.0 360.7 48.4 -90.8 135.5 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 463 62.2 -116 174 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 997 885 751 2,002 0.0 0.0   Shareholders equity total   0.0 0.0 401 449 244 262 222 222   Interest-bearing liabilities   0.0 0.0 3,733 1,329 1,725 3,340 1,403 1,403   Balance sheet total (assets)   0.0 0.0 3,203 3,007 2,789 4,054 1,625 1,625   Net Debt   0.0 0.0 3,706 1,283 1,687 3,293 1,403 1,403     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   0.0 0.0 3,143 4,010 3,912 2,645 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 27.6% -2.4% -32.4% -100.0% 0.0%   Employees   0 0 5 7 7 4 0 0   Employee growth %   0.0% 0.0% 0.0% 40.0% 0.0% -42.9% -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)   0 0 3,203 3,007 2,789 4,054 1,625 1,625   Balance sheet change%   0.0% 0.0% 0.0% -6.1% -7.3% 45.4% -59.9% 0.0%   Added value   0.0 0.0 919.4 447.0 277.8 818.9 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 2,628 -447 -471 728 -2,002 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   0.0% 0.0% 19.8% 5.3% 1.1% 15.0% 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 %   0.0% 0.0% 19.5% 6.9% 1.5% 11.6% 0.0% 0.0%   ROI %   0.0% 0.0% 23.3% 9.3% 2.3% 13.7% 0.0% 0.0%   ROE %   0.0% 0.0% 90.0% 11.4% -26.2% 53.6% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 12.5% 15.0% 8.8% 6.5% 13.6% 13.6%   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, %   0.0% 0.0% 403.1% 286.9% 605.7% 402.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 931.7% 295.9% 707.0% 1,276.5% 633.1% 633.1%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 8.6% 6.0% 10.5% 8.9% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.2 0.1 0.1 0.1 0.0 0.0   Current Ratio   0.0 0.0 0.2 0.1 0.1 0.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 27.1 46.4 37.5 46.9 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   0.0 0.0 -686.0 -1,361.5 -1,564.2 -1,994.6 -701.6 -701.6   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 184 64 40 205 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 184 64 40 205 0 0   EBIT / employee   0 0 125 30 6 99 0 0   Net earnings / employee   0 0 72 7 -13 34 0 0