Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TANDLÆGE NIKOLAJ PRIMDAHL 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 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   3.9% 3.5% 1.6% 1.1% 1.3% 1.1% 7.6% 7.4%   Credit score (0-100)   52 54 75 83 80 83 32 33   Credit rating   BBB BBB A A A A BB BBB   Credit limit (kDKK)   0.0 0.0 3.0 55.2 17.6 59.0 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   615 840 1,631 1,337 1,172 1,032 0.0 0.0   EBITDA   -604 -382 668 309 276 217 0.0 0.0   EBIT   -710 -489 567 231 209 209 0.0 0.0   Pre-tax profit (PTP)   -577.5 -365.8 681.6 283.3 210.1 588.7 0.0 0.0   Net earnings   -429.0 -259.2 556.6 249.7 196.3 489.0 0.0 0.0   Pre-tax profit without non-rec. items   -577 -366 682 283 210 589 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   322 223 129 59.2 0.0 0.0 0.0 0.0   Shareholders equity total   493 126 683 819 901 1,272 848 848   Interest-bearing liabilities   710 652 221 517 2,323 2,049 0.0 0.0   Balance sheet total (assets)   1,488 1,006 1,182 1,508 3,343 3,504 848 848   Net Debt   710 649 219 -492 -32.5 -779 -751 -751     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   615 840 1,631 1,337 1,172 1,032 0.0 0.0   Gross profit growth   -79.0% 36.6% 94.2% -18.0% -12.3% -11.9% -100.0% 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)   1,488 1,006 1,182 1,508 3,343 3,504 848 848   Balance sheet change%   -39.3% -32.4% 17.5% 27.6% 121.7% 4.8% -75.8% 0.0%   Added value   -604.4 -381.9 668.4 308.7 286.8 216.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -177 -214 -202 -155 -133 -15 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 1.0 2.0 3.0 4.0 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 (%)   -115.5% -58.2% 34.8% 17.3% 17.8% 20.3% 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 %   -28.2% -27.3% 63.7% 27.6% 25.1% 20.6% 0.0% 0.0%   ROI %   -34.8% -32.7% 80.0% 31.7% 26.3% 21.4% 0.0% 0.0%   ROE %   -40.6% -83.7% 137.7% 33.3% 22.8% 45.0% 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 %   33.2% 12.5% 57.8% 54.3% 27.0% 36.3% 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, %   -117.4% -169.8% 32.8% -159.4% -11.8% -359.7% 0.0% 0.0%   Gearing %   143.9% 517.6% 32.3% 63.1% 257.7% 161.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.0% 3.7% 3.4% 23.8% 28.1% 5.4% 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   0.9 0.5 1.8 1.6 1.2 1.5 0.0 0.0   Current Ratio   1.0 0.5 1.8 1.6 1.2 1.5 0.0 0.0   Cash and cash equivalent   0.5 3.7 1.8 1,008.6 2,355.4 2,828.4 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   -38.7 -415.7 335.9 127.5 -1,993.2 -1,790.2 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   0 -382 668 309 287 217 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -382 668 309 276 217 0 0   EBIT / employee   0 -489 567 231 209 209 0 0   Net earnings / employee   0 -259 557 250 196 489 0 0