Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TANDLÆGERNE I TILST I/S 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   10.2% 11.6% 11.7% 11.7% 4.1% 4.4% 11.3% 11.3%   Credit score (0-100)   25 22 20 19 48 46 21 21   Credit rating   BB BB BB BB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 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 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   5,609 4,553 4,091 5,601 4,976 5,377 0.0 0.0   EBITDA   3,288 2,519 2,797 3,416 2,709 2,470 0.0 0.0   EBIT   3,288 2,519 2,797 3,416 2,660 2,365 0.0 0.0   Pre-tax profit (PTP)   3,292.7 2,508.3 2,788.2 3,390.8 2,632.7 2,349.3 0.0 0.0   Net earnings   3,292.7 2,508.3 2,788.2 3,390.8 2,632.7 2,349.3 0.0 0.0   Pre-tax profit without non-rec. items   3,293 2,508 2,788 3,391 2,633 2,349 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   0.0 0.0 0.0 0.0 292 437 0.0 0.0   Shareholders equity total   650 581 674 597 894 885 885 885   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,082 907 1,218 1,084 1,300 1,342 885 885   Net Debt   -565 -523 -819 -703 -487 -465 -885 -885     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   5,609 4,553 4,091 5,601 4,976 5,377 0.0 0.0   Gross profit growth   6.3% -18.8% -10.1% 36.9% -11.1% 8.1% -100.0% 0.0%   Employees   6 7 5 6 6 7 0 0   Employee growth %   0.0% 16.7% -28.6% 20.0% 0.0% 16.7% -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)   1,082 907 1,218 1,084 1,300 1,342 885 885   Balance sheet change%   -18.8% -16.1% 34.2% -11.0% 20.0% 3.2% -34.1% 0.0%   Added value   3,288.3 2,519.0 2,797.3 3,415.8 2,660.0 2,470.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 243 39 -437 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 (%)   58.6% 55.3% 68.4% 61.0% 53.5% 44.0% 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 %   274.6% 253.2% 264.9% 297.3% 223.5% 180.0% 0.0% 0.0%   ROI %   387.3% 394.7% 432.7% 538.1% 357.4% 267.4% 0.0% 0.0%   ROE %   384.8% 407.5% 444.2% 533.5% 353.1% 264.1% 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 %   60.1% 64.0% 55.4% 55.1% 68.8% 65.9% 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, %   -17.2% -20.8% -29.3% -20.6% -18.0% -18.8% 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 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   2.3 3.0 2.1 2.1 2.3 1.8 0.0 0.0   Current Ratio   2.5 3.2 2.2 2.2 2.5 2.0 0.0 0.0   Cash and cash equivalent   565.1 523.3 819.3 703.1 486.8 464.9 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   649.9 626.6 674.5 596.7 602.8 448.2 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   548 360 559 569 443 353 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   548 360 559 569 451 353 0 0   EBIT / employee   548 360 559 569 443 338 0 0   Net earnings / employee   549 358 558 565 439 336 0 0