Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TANDLÆGE MALTBÆK JENSEN 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   5.5% 1.7% 1.9% 1.6% 3.1% 2.4% 13.2% 13.0%   Credit score (0-100)   43 75 71 74 56 62 17 18   Credit rating   BBB A A A BBB BBB BB BB   Credit limit (kDKK)   0.0 2.3 0.7 6.6 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   4,751 5,071 4,729 5,781 4,837 4,827 0.0 0.0   EBITDA   236 532 464 1,010 181 254 0.0 0.0   EBIT   122 436 370 884 74.9 143 0.0 0.0   Pre-tax profit (PTP)   120.0 425.4 364.5 889.9 66.4 123.6 0.0 0.0   Net earnings   92.7 331.3 283.1 693.4 51.5 95.7 0.0 0.0   Pre-tax profit without non-rec. items   120 425 364 890 66.4 124 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   479 346 253 877 771 723 0.0 0.0   Shareholders equity total   218 549 632 1,126 577 673 548 548   Interest-bearing liabilities   728 522 530 538 912 693 0.0 0.0   Balance sheet total (assets)   1,934 1,562 2,037 2,896 1,806 1,915 548 548   Net Debt   430 96.6 -195 313 724 612 -548 -548     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   4,751 5,071 4,729 5,781 4,837 4,827 0.0 0.0   Gross profit growth   -13.4% 6.7% -6.7% 22.2% -16.3% -0.2% -100.0% 0.0%   Employees   8 8 8 9 9 8 0 0   Employee growth %   0.0% 0.0% 0.0% 12.5% 0.0% -11.1% -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)   1,934 1,562 2,037 2,896 1,806 1,915 548 548   Balance sheet change%   -15.7% -19.2% 30.4% 42.2% -37.6% 6.1% -71.4% 0.0%   Added value   122.0 435.9 370.0 884.0 74.9 142.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -229 -230 -187 498 -213 -159 -723 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 (%)   2.6% 8.6% 7.8% 15.3% 1.5% 3.0% 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 %   6.9% 26.3% 20.8% 36.6% 3.4% 7.7% 0.0% 0.0%   ROI %   13.2% 43.0% 30.5% 59.7% 4.9% 9.6% 0.0% 0.0%   ROE %   21.1% 86.4% 47.9% 78.9% 6.0% 15.3% 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 %   11.4% 35.8% 31.7% 39.3% 32.5% 37.9% 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, %   181.9% 18.2% -42.1% 31.0% 399.0% 241.6% 0.0% 0.0%   Gearing %   334.2% 95.1% 83.8% 47.8% 158.1% 103.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.0% 5.4% 2.0% 2.2% 1.9% 2.5% 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   1.2 2.9 2.5 1.3 0.9 1.5 0.0 0.0   Current Ratio   1.1 2.6 2.3 1.6 1.5 1.7 0.0 0.0   Cash and cash equivalent   297.6 425.6 725.4 225.0 188.6 80.4 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   173.4 681.2 940.7 711.7 291.2 449.8 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   15 54 46 98 8 18 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   30 67 58 112 20 32 0 0   EBIT / employee   15 54 46 98 8 18 0 0   Net earnings / employee   12 41 35 77 6 12 0 0