Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TANDLÆGE METTE WEINRICH 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   1.2% 1.7% 0.9% 0.8% 0.9% 1.2% 8.2% 8.2%   Credit score (0-100)   84 74 89 90 90 80 30 30   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   81.8 2.6 375.9 505.1 563.5 236.6 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   2,989 3,848 6,160 6,537 6,616 11,220 0.0 0.0   EBITDA   860 953 1,895 1,920 2,013 3,383 0.0 0.0   EBIT   607 613 1,456 1,476 1,656 3,378 0.0 0.0   Pre-tax profit (PTP)   656.2 672.3 1,408.3 1,496.8 1,685.6 3,615.3 0.0 0.0   Net earnings   511.4 522.6 1,097.5 1,167.3 1,314.6 2,816.9 0.0 0.0   Pre-tax profit without non-rec. items   656 672 1,408 1,497 1,686 3,615 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   682 1,247 1,023 716 489 0.0 0.0 0.0   Shareholders equity total   2,188 2,410 3,397 4,452 5,166 7,483 7,058 7,058   Interest-bearing liabilities   0.0 0.7 1,196 191 43.1 266 0.0 0.0   Balance sheet total (assets)   3,111 5,380 5,979 5,587 6,165 8,378 7,058 7,058   Net Debt   -129 -281 1,196 190 -189 -3,203 -7,058 -7,058     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   2,989 3,848 6,160 6,537 6,616 11,220 0.0 0.0   Gross profit growth   -2.0% 28.7% 60.1% 6.1% 1.2% 69.6% -100.0% 0.0%   Employees   0 8 8 8 8 8 0 0   Employee growth %   0.0% 0.0% 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)   3,111 5,380 5,979 5,587 6,165 8,378 7,058 7,058   Balance sheet change%   7.7% 72.9% 11.1% -6.6% 10.3% 35.9% -15.8% 0.0%   Added value   606.7 613.2 1,456.4 1,476.0 1,656.3 3,377.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -154 1,598 -799 -888 -679 -1,767 0 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 (%)   20.3% 15.9% 23.6% 22.6% 25.0% 30.1% 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 %   23.2% 18.0% 28.7% 27.5% 30.3% 50.4% 0.0% 0.0%   ROI %   31.6% 31.5% 44.5% 33.3% 35.0% 55.9% 0.0% 0.0%   ROE %   24.6% 22.7% 37.8% 29.7% 27.3% 44.5% 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 %   70.3% 44.1% 56.8% 79.7% 83.8% 89.3% 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, %   -15.0% -29.5% 63.1% 9.9% -9.4% -94.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 35.2% 4.3% 0.8% 3.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 25,543.1% 37.1% 13.4% 80.8% 33.8% 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   2.3 0.7 1.3 3.1 4.3 8.1 0.0 0.0   Current Ratio   2.3 0.7 1.3 3.1 4.4 8.1 0.0 0.0   Cash and cash equivalent   128.9 281.7 0.2 0.4 232.3 3,469.2 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   1,046.9 -709.5 685.5 2,075.8 2,835.8 6,400.3 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   0 77 182 184 207 422 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 119 237 240 252 423 0 0   EBIT / employee   0 77 182 184 207 422 0 0   Net earnings / employee   0 65 137 146 164 352 0 0