Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TANDLÆGESELSKABET M. BRUNHØJ 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% 0.5% 0.5%   Bankruptcy risk   3.1% 3.5% 2.9% 2.1% 3.0% 2.2% 7.8% 7.7%   Credit score (0-100)   58 54 58 66 57 64 31 32   Credit rating   BBB BBB BBB A BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 2.0 0.0 0.8 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   255 20.6 1,153 1,571 1,995 1,296 0.0 0.0   EBITDA   -86.6 20.6 797 773 1,254 941 0.0 0.0   EBIT   -86.6 20.6 797 773 1,254 941 0.0 0.0   Pre-tax profit (PTP)   1,225.7 4,946.7 7,037.0 4,993.7 -1,535.1 3,853.2 0.0 0.0   Net earnings   954.8 3,857.4 5,598.0 3,895.1 -1,535.1 3,343.2 0.0 0.0   Pre-tax profit without non-rec. items   1,226 4,947 7,037 4,994 -1,535 3,853 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 0.0 0.0 0.0 0.0   Shareholders equity total   15,807 19,611 25,098 28,394 26,748 29,982 29,747 29,747   Interest-bearing liabilities   1,020 1,041 1,460 743 1,954 2,409 0.0 0.0   Balance sheet total (assets)   17,159 21,801 28,177 30,254 28,860 32,549 29,747 29,747   Net Debt   -16,019 -20,619 -26,325 -29,069 -26,397 -29,611 -29,747 -29,747     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   255 20.6 1,153 1,571 1,995 1,296 0.0 0.0   Gross profit growth   0.0% -91.9% 5,496.6% 36.2% 27.0% -35.0% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 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)   17,159 21,801 28,177 30,254 28,860 32,549 29,747 29,747   Balance sheet change%   12.2% 27.1% 29.2% 7.4% -4.6% 12.8% -8.6% 0.0%   Added value   -86.6 20.6 796.8 772.8 1,254.2 941.4 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 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 1.0 2.0 3.0 4.0 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 (%)   -34.0% 100.0% 69.1% 49.2% 62.9% 72.6% 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 %   7.7% 25.5% 28.6% 17.5% 9.5% 12.5% 0.0% 0.0%   ROI %   7.9% 26.5% 30.3% 18.4% 9.7% 12.6% 0.0% 0.0%   ROE %   6.2% 21.8% 25.0% 14.6% -5.6% 11.8% 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 %   92.1% 90.0% 89.1% 93.9% 92.7% 92.1% 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, %   18,504.8% -100,052.7% -3,304.1% -3,761.4% -2,104.6% -3,145.4% 0.0% 0.0%   Gearing %   6.5% 5.3% 5.8% 2.6% 7.3% 8.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.1% 2.4% 8.5% 10.6% 322.7% 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   12.7 10.0 9.2 16.3 13.7 12.7 0.0 0.0   Current Ratio   12.7 10.0 9.2 16.3 13.7 12.7 0.0 0.0   Cash and cash equivalent   17,039.2 21,659.6 27,785.7 29,812.2 28,351.2 32,020.4 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   -822.8 -1,876.1 -2,510.2 -1,142.8 -1,280.5 443.4 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0