Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TANDLÆGERNE HAFNIAHUS 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   1.9% 1.5% 2.1% 1.9% 1.6% 1.9% 5.9% 5.9%   Credit score (0-100)   72 77 67 69 74 69 39 39   Credit rating   A A A A A A BBB BBB   Credit limit (kDKK)   3.2 31.9 0.5 2.8 22.9 2.8 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   20,963 20,769 16,397 17,510 19,910 20,017 0.0 0.0   EBITDA   6,364 7,521 5,139 5,747 6,350 5,809 0.0 0.0   EBIT   5,190 6,675 4,356 4,656 5,377 4,934 0.0 0.0   Pre-tax profit (PTP)   4,258.4 5,580.9 3,313.4 3,734.5 4,480.5 4,029.6 0.0 0.0   Net earnings   3,291.9 4,303.5 2,557.2 2,907.0 3,494.3 3,142.2 0.0 0.0   Pre-tax profit without non-rec. items   4,258 5,581 3,313 3,735 4,481 4,030 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   2,020 1,759 1,589 3,947 3,515 2,950 0.0 0.0   Shareholders equity total   3,776 4,580 2,737 3,044 3,638 3,380 155 155   Interest-bearing liabilities   28,936 20,167 22,287 21,652 18,796 17,756 2,294 2,294   Balance sheet total (assets)   38,959 30,787 31,395 31,681 30,438 28,657 2,449 2,449   Net Debt   28,908 20,121 22,246 21,617 18,741 17,706 2,294 2,294     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   20,963 20,769 16,397 17,510 19,910 20,017 0.0 0.0   Gross profit growth   -10.4% -0.9% -21.0% 6.8% 13.7% 0.5% -100.0% 0.0%   Employees   29 25 25 25 28 26 0 0   Employee growth %   0.0% -13.8% 0.0% 0.0% 12.0% -7.1% -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)   38,959 30,787 31,395 31,681 30,438 28,657 2,449 2,449   Balance sheet change%   18.2% -21.0% 2.0% 0.9% -3.9% -5.9% -91.5% 0.0%   Added value   6,363.7 7,520.9 5,139.0 5,747.1 6,467.8 5,808.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -3,402 -1,571 -1,416 803 -1,764 -1,749 -2,950 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 (%)   24.8% 32.1% 26.6% 26.6% 27.0% 24.7% 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 %   15.1% 20.3% 15.1% 16.2% 18.8% 18.9% 0.0% 0.0%   ROI %   17.7% 23.7% 18.2% 19.7% 23.6% 24.4% 0.0% 0.0%   ROE %   75.2% 103.0% 69.9% 100.6% 104.6% 89.5% 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 %   9.7% 14.9% 8.7% 9.7% 12.0% 11.9% 6.3% 6.3%   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, %   454.3% 267.5% 432.9% 376.1% 295.1% 304.8% 0.0% 0.0%   Gearing %   766.3% 440.4% 814.3% 711.3% 516.6% 525.3% 1,476.0% 1,476.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.6% 6.1% 6.6% 6.3% 6.7% 8.4% 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   1.6 2.1 2.0 1.7 1.6 1.5 0.0 0.0   Current Ratio   1.6 2.1 2.0 1.7 1.6 1.5 0.0 0.0   Cash and cash equivalent   28.4 45.6 40.9 34.9 54.8 50.1 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   12,303.6 12,906.0 13,039.5 9,810.4 9,206.9 7,819.9 -1,146.8 -1,146.8   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   219 301 206 230 231 223 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   219 301 206 230 227 223 0 0   EBIT / employee   179 267 174 186 192 190 0 0   Net earnings / employee   114 172 102 116 125 121 0 0