Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TANDLÆGE MARTIN BLANDER HEDEGAARD 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   2.2% 5.3% 6.2% 1.8% 2.0% 1.6% 7.6% 7.6%   Credit score (0-100)   67 43 38 71 68 73 32 32   Credit rating   BBB BBB BBB A A A BB BB   Credit limit (kDKK)   0.1 0.0 0.0 1.7 0.2 6.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,909 4,123 3,834 4,463 4,257 5,377 0.0 0.0   EBITDA   542 189 74.9 1,338 904 1,742 0.0 0.0   EBIT   242 -85.6 -128 1,109 596 1,375 0.0 0.0   Pre-tax profit (PTP)   171.4 -140.6 -172.5 1,066.9 398.2 1,323.7 0.0 0.0   Net earnings   124.3 -117.7 -136.8 823.7 272.9 1,025.9 0.0 0.0   Pre-tax profit without non-rec. items   171 -141 -172 1,067 398 1,324 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   395 231 139 718 680 1,024 0.0 0.0   Shareholders equity total   1,223 855 610 1,323 746 1,272 91.9 91.9   Interest-bearing liabilities   12.8 5.6 0.0 17.6 24.5 16.8 662 662   Balance sheet total (assets)   2,616 2,403 2,385 2,582 2,039 2,732 753 753   Net Debt   -41.6 -88.3 -199 -208 14.5 -482 662 662     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   3,909 4,123 3,834 4,463 4,257 5,377 0.0 0.0   Gross profit growth   -8.0% 5.5% -7.0% 16.4% -4.6% 26.3% -100.0% 0.0%   Employees   0 7 6 6 6 6 0 0   Employee growth %   0.0% 0.0% -14.3% 0.0% 0.0% 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)   2,616 2,403 2,385 2,582 2,039 2,732 753 753   Balance sheet change%   -15.0% -8.2% -0.7% 8.3% -21.0% 34.0% -72.4% 0.0%   Added value   241.9 -85.6 -128.4 1,109.3 596.5 1,375.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -629 -548 -407 239 -457 -134 -1,024 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 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   6.2% -2.1% -3.3% 24.9% 14.0% 25.6% 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 %   8.0% -4.0% -6.1% 43.8% 19.1% 57.0% 0.0% 0.0%   ROI %   11.8% -7.3% -13.8% 87.1% 34.4% 109.8% 0.0% 0.0%   ROE %   8.5% -11.3% -18.7% 85.2% 26.4% 101.7% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   47.2% 35.6% 24.3% 51.9% 37.5% 47.6% 12.2% 12.2%   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, %   -7.7% -46.8% -266.5% -15.5% 1.6% -27.7% 0.0% 0.0%   Gearing %   1.0% 0.7% 0.0% 1.3% 3.3% 1.3% 720.0% 720.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   40.3% 444.7% 962.9% 239.8% 202.0% 179.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.7 0.7 0.7 0.7 0.3 0.7 0.0 0.0   Current Ratio   0.7 0.7 0.7 0.7 0.3 0.7 0.0 0.0   Cash and cash equivalent   54.4 93.9 199.5 225.2 10.0 498.9 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   -293.4 -384.1 -425.5 -281.8 -711.4 -441.5 -330.8 -330.8   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 -12 -21 185 99 229 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 27 12 223 151 290 0 0   EBIT / employee   0 -12 -21 185 99 229 0 0   Net earnings / employee   0 -17 -23 137 45 171 0 0