Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TANDLÆGE KIRSTEN HANDBERG 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   1.3% 2.5% 1.8% 1.7% 2.2% 2.1% 19.2% 19.2%   Credit score (0-100)   82 64 71 71 66 66 7 7   Credit rating   A BBB A A BBB A B B   Credit limit (kDKK)   28.1 0.0 0.7 1.8 0.1 0.2 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   3,496 2,778 2,924 3,630 3,192 3,799 0.0 0.0   EBITDA   900 320 765 823 439 762 0.0 0.0   EBIT   715 221 654 703 330 653 0.0 0.0   Pre-tax profit (PTP)   725.8 229.5 674.8 758.0 339.8 724.1 0.0 0.0   Net earnings   564.8 172.0 497.4 579.6 264.3 567.1 0.0 0.0   Pre-tax profit without non-rec. items   726 230 675 758 340 724 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   379 425 375 300 190 81.1 0.0 0.0   Shareholders equity total   891 563 861 840 505 772 21.9 21.9   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,535 1,143 1,947 2,328 1,208 1,409 21.9 21.9   Net Debt   -319 -78.3 -513 -1,090 -137 -58.3 -21.9 -21.9     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   3,496 2,778 2,924 3,630 3,192 3,799 0.0 0.0   Gross profit growth   -4.5% -20.5% 5.3% 24.1% -12.1% 19.0% -100.0% 0.0%   Employees   5 0 0 0 5 5 0 0   Employee growth %   0.0% -100.0% 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)   1,535 1,143 1,947 2,328 1,208 1,409 22 22   Balance sheet change%   -28.0% -25.5% 70.4% 19.5% -48.1% 16.6% -98.4% 0.0%   Added value   899.5 320.4 764.7 822.6 448.8 762.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -369 -53 -161 -195 -218 -218 -81 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 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 (%)   20.5% 8.0% 22.4% 19.4% 10.3% 17.2% 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 %   39.6% 17.4% 44.3% 36.5% 22.1% 56.2% 0.0% 0.0%   ROI %   63.9% 31.6% 93.6% 88.9% 56.4% 113.9% 0.0% 0.0%   ROE %   50.9% 23.6% 69.8% 68.1% 39.3% 88.8% 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 %   58.6% 49.6% 44.1% 35.9% 41.6% 55.0% 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, %   -35.5% -24.4% -67.1% -132.5% -31.1% -7.7% 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 %   1.9% 0.0% 0.0% 0.0% 0.0% 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   0.8 0.5 0.6 0.9 0.4 0.4 0.0 0.0   Current Ratio   0.8 0.5 0.6 0.8 0.4 0.4 0.0 0.0   Cash and cash equivalent   319.3 78.3 512.7 1,090.3 136.6 58.3 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   -157.2 -280.1 -391.2 -222.1 -386.6 -395.1 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 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   180 0 0 0 90 152 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   180 0 0 0 88 152 0 0   EBIT / employee   143 0 0 0 66 131 0 0   Net earnings / employee   113 0 0 0 53 113 0 0