Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Specialtandlægerne Sjælland 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   1.6% 2.0% 1.7% 0.9% 0.8% 1.0% 14.3% 14.3%   Credit score (0-100)   75 70 73 88 93 85 15 15   Credit rating   A A A A AA A BB BB   Credit limit (kDKK)   5.5 0.5 3.7 601.4 1,166.1 685.2 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   7,232 6,062 7,625 11,172 16,199 26,307 0.0 0.0   EBITDA   1,351 1,737 1,739 3,931 5,990 6,231 0.0 0.0   EBIT   1,284 1,699 1,629 3,505 5,443 5,332 0.0 0.0   Pre-tax profit (PTP)   1,295.7 1,744.4 1,606.6 3,546.0 5,494.5 5,245.8 0.0 0.0   Net earnings   1,009.5 1,378.9 1,260.0 2,743.7 4,265.8 4,044.4 0.0 0.0   Pre-tax profit without non-rec. items   1,296 1,744 1,607 3,546 5,495 5,246 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   112 74.1 1,749 1,659 3,819 6,610 0.0 0.0   Shareholders equity total   1,541 1,719 1,589 4,333 6,399 3,743 0.0 0.0   Interest-bearing liabilities   0.0 0.0 0.5 0.0 5,884 8,052 0.0 0.0   Balance sheet total (assets)   3,076 2,692 4,172 7,650 16,227 16,118 0.0 0.0   Net Debt   -1,778 -2,011 -57.9 -1,263 3,456 7,158 0.0 0.0     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   7,232 6,062 7,625 11,172 16,199 26,307 0.0 0.0   Gross profit growth   -2.2% -16.2% 25.8% 46.5% 45.0% 62.4% -100.0% 0.0%   Employees   8 10 20 20 22 27 0 0   Employee growth %   0.0% 25.0% 100.0% 0.0% 10.0% 22.7% -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)   3,076 2,692 4,172 7,650 16,227 16,118 0 0   Balance sheet change%   30.4% -12.5% 55.0% 83.4% 112.1% -0.7% -100.0% 0.0%   Added value   1,351.4 1,736.8 1,739.0 3,931.5 5,869.6 6,230.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -136 -75 1,713 -532 1,598 1,877 -6,714 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 (%)   17.7% 28.0% 21.4% 31.4% 33.6% 20.3% 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 %   48.6% 60.8% 49.2% 60.5% 46.8% 34.5% 0.0% 0.0%   ROI %   95.3% 107.6% 91.0% 107.9% 64.7% 44.6% 0.0% 0.0%   ROE %   72.8% 84.6% 76.2% 92.7% 79.5% 79.8% 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 %   50.5% 63.9% 38.1% 56.6% 39.4% 23.2% 0.0% 0.0%   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, %   -131.6% -115.8% -3.3% -32.1% 57.7% 114.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 92.0% 215.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 32,095.7% 11,349.4% 3.1% 4.8% 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   1.7 2.4 0.7 1.5 1.1 0.6 0.0 0.0   Current Ratio   1.8 2.6 1.0 1.9 1.2 0.8 0.0 0.0   Cash and cash equivalent   1,777.9 2,011.3 58.4 1,263.3 2,427.6 894.2 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   174.3 -125.5 -37.8 2,706.3 2,324.6 -2,872.2 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   169 174 87 197 267 231 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   169 174 87 197 272 231 0 0   EBIT / employee   160 170 81 175 247 197 0 0   Net earnings / employee   126 138 63 137 194 150 0 0