Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TANDLÆGERNE GITTE & NIELS BRUUN 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.5%   Bankruptcy risk   1.0% 1.9% 1.7% 2.9% 4.0% 2.8% 9.9% 9.9%   Credit score (0-100)   88 72 73 56 49 58 25 25   Credit rating   A A A BBB BBB BBB BB BB   Credit limit (kDKK)   77.6 0.4 1.1 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,986 1,912 2,531 2,910 1,777 -32.1 0.0 0.0   EBITDA   325 17.7 73.1 185 1,688 -39.3 0.0 0.0   EBIT   221 -48.4 38.6 142 1,688 -39.3 0.0 0.0   Pre-tax profit (PTP)   223.5 -56.2 36.9 129.9 1,682.6 287.6 0.0 0.0   Net earnings   174.3 -43.8 28.8 -182.5 1,720.6 321.6 0.0 0.0   Pre-tax profit without non-rec. items   224 -56.2 36.9 130 1,683 288 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   231 184 223 181 0.0 0.0 0.0 0.0   Shareholders equity total   729 577 496 257 1,921 2,184 1,923 1,923   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,065 1,090 1,073 1,113 2,165 2,225 1,923 1,923   Net Debt   -489 -499 -381 -171 -2,119 -2,106 -1,923 -1,923     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1,986 1,912 2,531 2,910 1,777 -32.1 0.0 0.0   Gross profit growth   0.6% -3.7% 32.4% 15.0% -38.9% 0.0% 0.0% 0.0%   Employees   5 4 5 5 1 0 0 0   Employee growth %   -16.7% -20.0% 25.0% 0.0% -80.0% -100.0% 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)   1,065 1,090 1,073 1,113 2,165 2,225 1,923 1,923   Balance sheet change%   -3.0% 2.3% -1.6% 3.8% 94.5% 2.8% -13.6% 0.0%   Added value   325.0 17.7 73.1 184.8 1,730.7 -39.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -208 -113 4 -85 -181 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 1.0 2.0 3.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   11.1% -2.5% 1.5% 4.9% 95.0% 122.6% 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 %   20.9% -4.4% 4.0% 13.3% 103.5% 13.3% 0.0% 0.0%   ROI %   32.3% -6.9% 7.6% 37.0% 153.6% 14.2% 0.0% 0.0%   ROE %   25.1% -6.7% 5.4% -48.5% 158.0% 15.7% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   68.5% 53.0% 46.2% 23.1% 88.7% 98.1% 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, %   -150.4% -2,824.3% -520.8% -92.7% -125.5% 5,356.1% 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   2.3 1.9 1.3 0.8 8.9 53.5 0.0 0.0   Current Ratio   2.4 1.9 1.4 1.0 8.9 53.5 0.0 0.0   Cash and cash equivalent   488.7 498.5 380.7 171.4 2,119.1 2,105.8 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   451.0 410.3 218.0 21.8 116.6 225.1 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   65 4 15 37 1,731 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   65 4 15 37 1,688 0 0 0   EBIT / employee   44 -12 8 28 1,688 0 0 0   Net earnings / employee   35 -11 6 -36 1,721 0 0 0