Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Tandlægeselskabet Ved Stranden I/S 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   4.5% 4.9% 4.1% 3.8% 3.9% 3.2% 14.5% 14.3%   Credit score (0-100)   48 45 49 49 50 55 15 15   Credit rating   BBB BBB BBB BBB BBB 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   6,742 7,145 7,062 9,138 8,568 8,282 0.0 0.0   EBITDA   2,555 3,130 3,398 3,349 3,733 3,117 0.0 0.0   EBIT   2,434 3,035 3,293 3,267 3,642 2,915 0.0 0.0   Pre-tax profit (PTP)   2,451.9 3,051.0 3,301.4 3,272.7 3,642.5 2,916.6 0.0 0.0   Net earnings   2,451.9 3,051.0 3,301.4 3,272.7 3,642.5 2,916.6 0.0 0.0   Pre-tax profit without non-rec. items   2,452 3,051 3,301 3,273 3,642 2,917 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   220 1,170 808 726 872 1,099 0.0 0.0   Shareholders equity total   519 568 611 795 1,270 1,270 0.0 0.0   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,135 2,175 1,609 1,837 1,784 1,968 0.0 0.0   Net Debt   -383 -416 -238 -159 -299 -338 0.0 0.0     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   6,742 7,145 7,062 9,138 8,568 8,282 0.0 0.0   Gross profit growth   4.9% 6.0% -1.2% 29.4% -6.2% -3.3% -100.0% 0.0%   Employees   10 10 11 13 10 11 0 0   Employee growth %   -33.3% 0.0% 10.0% 18.2% -23.1% 10.0% -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)   1,135 2,175 1,609 1,837 1,784 1,968 0 0   Balance sheet change%   -14.0% 91.6% -26.0% 14.2% -2.9% 10.3% -100.0% 0.0%   Added value   2,554.8 3,129.8 3,397.5 3,349.3 3,724.2 3,117.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -120 854 -466 -164 56 25 -1,099 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 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 (%)   36.1% 42.5% 46.6% 35.8% 42.5% 35.2% 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 %   199.8% 184.4% 174.7% 190.2% 201.6% 155.7% 0.0% 0.0%   ROI %   377.7% 561.9% 560.8% 466.4% 330.1% 205.9% 0.0% 0.0%   ROE %   377.4% 561.7% 560.3% 465.6% 352.9% 229.7% 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 %   45.7% 26.1% 38.0% 43.3% 71.2% 64.5% 0.0% 0.0%   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, %   -15.0% -13.3% -7.0% -4.7% -8.0% -10.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 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% 0.0% 0.0% 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   1.4 0.6 0.7 0.9 2.1 1.3 0.0 0.0   Current Ratio   1.5 0.6 0.7 1.0 2.2 1.4 0.0 0.0   Cash and cash equivalent   383.4 416.2 237.5 159.1 299.4 338.3 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   298.5 -602.0 -299.1 -33.4 442.3 221.2 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   255 313 309 258 372 283 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   255 313 309 258 373 283 0 0   EBIT / employee   243 303 299 251 364 265 0 0   Net earnings / employee   245 305 300 252 364 265 0 0