Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TANDLÆGE STIG ØRTS HANSEN 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   5.8% 10.0% 15.7% 13.3% 14.3% 10.1% 15.9% 15.9%   Credit score (0-100)   41 26 12 16 14 23 12 12   Credit rating   BBB BB BB BB BB BB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 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   2,595 1,985 1,541 1,717 1,840 1,940 0.0 0.0   EBITDA   320 169 20.2 165 249 351 0.0 0.0   EBIT   156 -33.5 -192 -46.4 4.4 227 0.0 0.0   Pre-tax profit (PTP)   51.9 -115.7 -278.9 -120.6 -80.1 144.5 0.0 0.0   Net earnings   40.2 -90.7 -217.6 -93.9 -62.9 112.8 0.0 0.0   Pre-tax profit without non-rec. items   51.9 -116 -279 -121 -80.1 144 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   418 771 620 499 740 512 0.0 0.0   Shareholders equity total   205 6.8 -211 -305 -368 -255 -380 -380   Interest-bearing liabilities   0.0 0.0 0.0 0.0 183 147 380 380   Balance sheet total (assets)   2,154 1,295 1,111 966 1,071 897 0.0 0.0   Net Debt   -1,429 -240 -241 -276 32.1 -138 380 380     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   2,595 1,985 1,541 1,717 1,840 1,940 0.0 0.0   Gross profit growth   38.8% -23.5% -22.4% 11.4% 7.1% 5.4% -100.0% 0.0%   Employees   1 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)   2,154 1,295 1,111 966 1,071 897 0 0   Balance sheet change%   90.1% -39.9% -14.2% -13.1% 10.9% -16.3% -100.0% 0.0%   Added value   320.3 169.4 20.2 164.5 215.4 350.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -5 89 -424 -393 -64 -352 -512 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 -2.0 -3.0 1.0 2.0 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 (%)   6.0% -1.7% -12.4% -2.7% 0.2% 11.7% 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 %   9.8% -1.9% -14.5% -3.4% 0.4% 17.7% 0.0% 0.0%   ROI %   51.3% -20.2% -774.1% 0.0% 5.8% 138.3% 0.0% 0.0%   ROE %   16.8% -85.5% -38.9% -9.0% -6.2% 11.5% 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 %   9.5% 0.5% -15.9% -24.0% -25.6% -22.1% -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, %   -446.2% -141.7% -1,195.5% -168.0% 12.9% -39.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% -49.8% -57.9% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 93.3% 50.9% 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 0.3 0.3 0.3 0.2 0.3 0.0 0.0   Current Ratio   0.8 0.3 0.3 0.3 0.2 0.3 0.0 0.0   Cash and cash equivalent   1,428.9 240.1 241.2 276.4 150.9 285.8 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   -407.5 -924.0 -971.9 -883.9 -1,127.4 -767.0 -189.9 -189.9   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   320 169 20 165 215 351 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   320 169 20 165 249 351 0 0   EBIT / employee   156 -34 -192 -46 4 227 0 0   Net earnings / employee   40 -91 -218 -94 -63 113 0 0