Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TANDLÆGESELSKABET PETER GRAAE ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   11.2% 3.6% 1.6% 3.5% 6.9% 9.0% 12.3% 12.3%   Credit score (0-100)   24 54 76 55 35 26 18 18   Credit rating   BB BBB A BBB BBB BB BB BB   Credit limit (kDKK)   0.0 0.0 17.8 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)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   -198 73 3,481 -116 -1,153 -555 -555 -555   Gross profit   -211 68.2 3,475 -121 -1,181 -560 0.0 0.0   EBITDA   -211 68.2 3,475 -121 -1,181 -560 0.0 0.0   EBIT   -211 68.2 3,475 -121 -1,181 -560 0.0 0.0   Pre-tax profit (PTP)   -191.1 86.5 3,492.6 -92.7 -1,134.6 -533.8 0.0 0.0   Net earnings   -192.7 83.4 3,490.0 -97.9 -1,139.6 -538.5 0.0 0.0   Pre-tax profit without non-rec. items   -191 86.5 3,493 -92.7 -1,135 -534 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   2,778 2,758 6,142 5,936 4,427 3,775 2,920 2,920   Interest-bearing liabilities   69.0 70.4 71.8 73.2 74.7 76.2 0.0 0.0   Balance sheet total (assets)   3,807 3,725 7,139 6,037 4,743 4,104 2,920 2,920   Net Debt   25.2 25.7 25.3 26.6 28.2 30.2 -2,920 -2,920     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   -198 73 3,481 -116 -1,153 -555 -555 -555   Net sales growth   0.0% -136.5% 4,698.7% -103.3% 891.6% -51.9% 0.0% 0.0%   Gross profit   -211 68.2 3,475 -121 -1,181 -560 0.0 0.0   Gross profit growth   0.0% 0.0% 4,992.1% 0.0% -874.7% 52.6% 0.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 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)   3,807 3,725 7,139 6,037 4,743 4,104 2,920 2,920   Balance sheet change%   0.0% -2.1% 91.6% -15.4% -21.4% -13.5% -28.9% 0.0%   Added value   -210.9 68.2 3,475.0 -121.2 -1,181.1 -560.3 0.0 0.0   Added value %   106.3% 94.1% 99.8% 104.2% 102.4% 101.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 -1.0 1.0 -1.0 1.0 -1.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A EBITDA %   106.3% 94.1% 99.8% 104.2% 102.4% 101.0% 0.0% 0.0%   EBIT %   0.0% 94.1% 99.8% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   97.1% 115.0% 100.3% 84.2% 98.8% 97.1% 0.0% 0.0%   Profit before depreciation and extraordinary items %   97.1% 115.0% 100.3% 84.2% 98.8% 97.1% 0.0% 0.0%   Pre tax profit less extraordinaries %   96.3% 119.3% 100.3% 79.7% 98.4% 96.2% 0.0% 0.0%   ROA %   -3.7% 3.6% 65.1% -1.0% -20.9% -11.8% 0.0% 0.0%   ROI %   -5.0% 4.8% 78.3% -1.1% -21.4% -12.5% 0.0% 0.0%   ROE %   -6.9% 3.0% 78.4% -1.6% -22.0% -13.1% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   73.0% 74.0% 86.0% 98.3% 93.3% 92.0% 100.0% 100.0%   Relative indebtedness %   -518.2% 1,333.8% 28.6% -86.2% -27.4% -59.3% 0.0% 0.0%   Relative net indebtedness %   -496.1% 1,272.2% 27.3% -46.1% -23.4% -51.0% 526.2% 526.2%   Net int. bear. debt to EBITDA, %   -11.9% 37.7% 0.7% -22.0% -2.4% -5.4% 0.0% 0.0%   Gearing %   2.5% 2.6% 1.2% 1.2% 1.7% 2.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   144.2% 69.9% 64.4% 39.2% 11.3% 17.8% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   3.3 3.4 3.2 22.3 6.6 6.1 0.0 0.0   Current Ratio   3.3 3.4 3.2 22.3 6.6 6.1 0.0 0.0   Cash and cash equivalent   43.9 44.7 46.5 46.6 46.5 46.0 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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)   0.0 372.2 283.1 337.6 64.0 345.9 0.0 0.0   Current assets / Net sales %   -1,732.9% 4,529.9% 92.5% -1,919.4% -181.4% -362.0% -526.2% -526.2%   Net working capital   2,410.8 2,318.3 2,221.8 2,132.2 1,775.9 1,679.2 0.0 0.0   Net working capital %   -1,214.7% 3,196.2% 63.8% -1,833.2% -154.0% -302.7% 0.0% 0.0%   1000.0 Employee efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   -198 73 3,481 -116 -1,153 -555 0 0   Added value / employee   -211 68 3,475 -121 -1,181 -560 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -211 68 3,475 -121 -1,181 -560 0 0   EBIT / employee   -211 68 3,475 -121 -1,181 -560 0 0   Net earnings / employee   -193 83 3,490 -98 -1,140 -538 0 0