Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Tandlæge AB Holding ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.5%   Bankruptcy risk   2.2% 1.8% 1.9% 1.6% 2.0% 1.6% 10.2% 5.5%   Credit score (0-100)   68 73 71 75 67 73 23 15   Credit rating   BBB BBB BBB BBB BBB BBB B BB   Credit limit (kDKK)   0.1 2.1 1.4 14.4 0.8 10.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -139 -235 -219 -160 35.7 -224 0.0 0.0   EBITDA   -936 -1,178 -1,052 -1,069 -1,272 -1,573 0.0 0.0   EBIT   -945 -1,187 -1,064 -1,072 -1,281 -1,648 0.0 0.0   Pre-tax profit (PTP)   1,327.6 1,528.0 1,773.7 3,334.1 4,351.9 3,550.0 0.0 0.0   Net earnings   1,117.5 1,285.1 1,511.8 2,877.4 3,967.8 3,114.9 0.0 0.0   Pre-tax profit without non-rec. items   1,328 1,528 1,774 3,334 4,352 3,550 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   779 770 758 798 790 1,115 0.0 0.0   Shareholders equity total   3,744 4,529 5,041 6,278 6,146 7,261 4,023 4,023   Interest-bearing liabilities   394 11.1 143 168 13.8 0.0 0.0 0.0   Balance sheet total (assets)   5,121 5,421 5,620 7,275 7,045 8,512 4,023 4,023   Net Debt   394 -162 143 168 -449 -669 -4,023 -4,023     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   -139 -235 -219 -160 35.7 -224 0.0 0.0   Gross profit growth   53.3% -68.2% 6.6% 26.8% 0.0% 0.0% 0.0% 0.0%   Employees   0 1 1 1 1 1 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)   5,121 5,421 5,620 7,275 7,045 8,512 4,023 4,023   Balance sheet change%   11.7% 5.9% 3.7% 29.4% -3.2% 20.8% -52.7% 0.0%   Added value   -944.8 -1,186.6 -1,064.0 -1,072.1 -1,280.6 -1,648.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -18 -18 -24 79 -59 250 -1,115 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 -4.0 -5.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   677.4% 505.8% 485.7% 668.2% -3,583.5% 736.8% 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 %   29.3% 30.8% 33.0% 52.2% 61.6% 46.7% 0.0% 0.0%   ROI %   36.6% 37.2% 37.0% 56.9% 68.8% 53.2% 0.0% 0.0%   ROE %   32.5% 31.1% 31.6% 50.8% 63.9% 46.5% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   73.1% 83.5% 89.7% 86.3% 87.2% 85.3% 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, %   -42.1% 13.8% -13.6% -15.7% 35.3% 42.5% 0.0% 0.0%   Gearing %   10.5% 0.2% 2.8% 2.7% 0.2% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   20.9% 47.1% 63.9% 19.9% 63.2% 1,227.5% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   1.7 3.0 5.1 3.0 5.2 4.2 0.0 0.0   Current Ratio   1.7 3.0 5.1 3.0 5.2 4.2 0.0 0.0   Cash and cash equivalent   0.0 173.2 0.0 0.0 462.3 668.9 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   906.1 1,680.8 2,073.1 1,783.3 3,339.4 3,630.3 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 -1,187 -1,064 -1,072 -1,281 -1,648 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -1,178 -1,052 -1,069 -1,272 -1,573 0 0   EBIT / employee   0 -1,187 -1,064 -1,072 -1,281 -1,648 0 0   Net earnings / employee   0 1,285 1,512 2,877 3,968 3,115 0 0