Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DINTANDLÆGE SINDAL 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% 3.4% 3.1% 1.5% 1.5% 2.9% 12.3% 12.3%   Credit score (0-100)   72 56 57 75 76 58 19 19   Credit rating   A BBB BBB A A BBB BB BB   Credit limit (kDKK)   0.6 0.0 0.0 6.0 8.4 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   3,118 2,955 2,855 3,284 3,452 3,457 0.0 0.0   EBITDA   599 266 253 476 681 365 0.0 0.0   EBIT   351 26.7 35.8 230 390 53.6 0.0 0.0   Pre-tax profit (PTP)   349.8 17.2 17.2 203.3 364.4 16.2 0.0 0.0   Net earnings   272.8 13.4 12.8 158.3 284.2 11.8 0.0 0.0   Pre-tax profit without non-rec. items   350 17.2 17.2 203 364 16.2 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   721 662 515 1,009 796 1,149 0.0 0.0   Shareholders equity total   926 827 729 775 945 839 592 592   Interest-bearing liabilities   0.0 0.0 301 335 284 497 0.0 0.0   Balance sheet total (assets)   1,389 1,295 1,507 1,529 1,683 1,748 592 592   Net Debt   -197 -226 -227 300 -49.4 452 -592 -592     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   3,118 2,955 2,855 3,284 3,452 3,457 0.0 0.0   Gross profit growth   14.6% -5.2% -3.4% 15.0% 5.1% 0.2% -100.0% 0.0%   Employees   5 6 6 6 6 6 0 0   Employee growth %   0.0% 20.0% 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)   1,389 1,295 1,507 1,529 1,683 1,748 592 592   Balance sheet change%   23.0% -6.8% 16.4% 1.5% 10.0% 3.9% -66.2% 0.0%   Added value   598.8 266.0 252.9 475.8 636.2 364.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -309 -299 -364 249 -505 42 -1,149 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 (%)   11.3% 0.9% 1.3% 7.0% 11.3% 1.6% 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 %   28.0% 2.1% 2.7% 15.2% 24.4% 3.2% 0.0% 0.0%   ROI %   40.7% 3.2% 4.1% 21.5% 33.5% 4.3% 0.0% 0.0%   ROE %   32.5% 1.5% 1.6% 21.0% 33.1% 1.3% 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 %   66.8% 61.2% 48.9% 51.0% 56.4% 48.1% 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, %   -32.8% -85.0% -89.8% 63.1% -7.3% 123.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 41.3% 43.2% 30.1% 59.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.5% 0.0% 13.9% 8.5% 8.7% 9.8% 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   0.8 0.7 1.2 0.4 0.9 0.4 0.0 0.0   Current Ratio   1.3 1.2 1.6 0.8 1.3 0.6 0.0 0.0   Cash and cash equivalent   196.5 226.2 528.2 34.3 333.4 45.2 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   157.3 104.0 344.9 -102.5 167.0 -289.6 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   120 44 42 79 106 61 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   120 44 42 79 114 61 0 0   EBIT / employee   70 4 6 38 65 9 0 0   Net earnings / employee   55 2 2 26 47 2 0 0