Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TANDLÆGERNE GRUNDTVIGSVEJ 18 I/S

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   0.8% 1.4% 1.4% 0.9% 0.8% 0.9% 5.9% 5.8%   Credit score (0-100)   92 79 78 88 92 86 14 14   Credit rating   A BBB BBB A A A BB BB   Credit limit (kDKK)   736.6 59.1 98.0 766.2 912.0 665.2 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   14,168 14,367 15,243 14,808 15,538 15,424 0.0 0.0   EBITDA   6,789 7,197 7,880 7,391 6,716 6,534 0.0 0.0   EBIT   6,054 6,221 7,114 6,562 5,972 5,921 0.0 0.0   Pre-tax profit (PTP)   5,898.0 6,069.0 6,904.5 6,328.6 5,744.4 5,608.3 0.0 0.0   Net earnings   5,898.0 6,069.0 6,904.5 6,328.6 5,744.4 5,608.3 0.0 0.0   Pre-tax profit without non-rec. items   5,898 6,069 6,904 6,329 5,744 5,608 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   9,511 8,695 10,580 10,117 9,580 8,323 0.0 0.0   Shareholders equity total   3,124 1,184 3,422 3,641 3,819 3,101 306 306   Interest-bearing liabilities   10,218 7,301 7,120 6,085 7,346 5,707 0.0 0.0   Balance sheet total (assets)   14,973 13,300 14,967 12,920 14,044 11,069 306 306   Net Debt   8,851 5,134 4,580 4,930 5,021 4,397 -75.4 -75.4     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   14,168 14,367 15,243 14,808 15,538 15,424 0.0 0.0   Gross profit growth   -4.7% 1.4% 6.1% -2.9% 4.9% -0.7% -100.0% 0.0%   Employees   17 16 16 15 17 17 0 0   Employee growth %   0.0% -5.9% 0.0% -6.3% 13.3% 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)   14,973 13,300 14,967 12,920 14,044 11,069 306 306   Balance sheet change%   9.2% -11.2% 12.5% -13.7% 8.7% -21.2% -97.2% 0.0%   Added value   6,788.6 7,197.2 7,880.4 7,390.9 6,801.0 6,533.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,532 -3,893 -1,046 586 -1,239 -2,044 -5,236 -2,795   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 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 (%)   42.7% 43.3% 46.7% 44.3% 38.4% 38.4% 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 %   42.5% 44.1% 50.5% 47.2% 44.4% 47.3% 0.0% 0.0%   ROI %   48.2% 52.3% 63.0% 57.0% 52.4% 56.3% 0.0% 0.0%   ROE %   184.1% 281.7% 299.8% 179.2% 154.0% 162.1% 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 %   20.9% 8.9% 22.9% 28.2% 27.2% 28.0% 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, %   130.4% 71.3% 58.1% 66.7% 74.8% 67.3% 0.0% 0.0%   Gearing %   327.1% 616.6% 208.1% 167.1% 192.4% 184.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.0% 2.0% 3.3% 3.8% 3.6% 5.1% 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   0.4 0.5 0.5 0.4 0.6 0.4 0.0 0.0   Current Ratio   0.5 0.6 0.6 0.5 0.6 0.5 0.0 0.0   Cash and cash equivalent   1,367.7 2,166.5 2,540.2 1,155.6 2,324.4 1,310.1 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   -3,490.8 -3,060.0 -3,157.7 -2,970.9 -2,648.9 -2,595.2 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 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   399 450 493 493 400 384 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   399 450 493 493 395 384 0 0   EBIT / employee   356 389 445 437 351 348 0 0   Net earnings / employee   347 379 432 422 338 330 0 0