Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TANDLÆGE JENS KRAGSKOV 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% 1.8% 1.4% 1.9% 0.9% 2.1% 8.1% 8.1%   Credit score (0-100)   72 73 79 69 88 66 30 30   Credit rating   A A A A A BBB BB BB   Credit limit (kDKK)   2.9 4.6 100.4 3.6 1,099.9 0.7 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   -486 -606 -453 -502 7,240 -799 0.0 0.0   EBITDA   -1,610 -1,700 -1,569 -1,665 683 -3,765 0.0 0.0   EBIT   -1,748 -1,943 -1,801 -1,903 487 -3,891 0.0 0.0   Pre-tax profit (PTP)   3,209.9 3,485.7 2,785.2 5,150.5 4,767.8 3,938.5 0.0 0.0   Net earnings   2,521.9 2,701.5 2,173.7 4,035.6 3,707.6 3,078.7 0.0 0.0   Pre-tax profit without non-rec. items   3,210 3,486 2,785 5,150 4,768 3,938 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   1,011 768 836 598 880 335 0.0 0.0   Shareholders equity total   9,304 10,506 11,180 13,215 14,284 16,362 13,237 13,237   Interest-bearing liabilities   202 296 697 0.0 2.5 9.0 0.0 0.0   Balance sheet total (assets)   10,784 11,534 12,175 13,731 18,533 17,779 13,237 13,237   Net Debt   193 -706 684 -4.4 -1,641 -689 -13,237 -13,237     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   -486 -606 -453 -502 7,240 -799 0.0 0.0   Gross profit growth   -34.9% -24.6% 25.3% -10.8% 0.0% 0.0% 0.0% 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)   10,784 11,534 12,175 13,731 18,533 17,779 13,237 13,237   Balance sheet change%   7.1% 7.0% 5.6% 12.8% 35.0% -4.1% -25.5% 0.0%   Added value   -1,609.8 -1,699.7 -1,568.7 -1,665.0 725.3 -3,765.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   373 -487 -164 -476 87 -672 -335 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 1.0 -1.0 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 (%)   359.5% 320.6% 397.8% 379.5% 6.7% 487.0% 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 %   38.4% 33.5% 25.4% 41.2% 36.3% 23.2% 0.0% 0.0%   ROI %   45.0% 36.8% 26.5% 42.6% 42.5% 27.4% 0.0% 0.0%   ROE %   28.7% 27.3% 20.0% 33.1% 27.0% 20.1% 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 %   86.3% 91.1% 91.8% 96.2% 77.1% 92.0% 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, %   -12.0% 41.5% -43.6% 0.3% -240.3% 18.3% 0.0% 0.0%   Gearing %   2.2% 2.8% 6.2% 0.0% 0.0% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   783.7% 99.5% 45.4% 55.2% 87,017.1% 4,691.2% 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   3.7 5.9 6.0 14.8 3.4 9.8 0.0 0.0   Current Ratio   3.7 5.9 6.0 14.8 3.4 9.8 0.0 0.0   Cash and cash equivalent   9.1 1,001.8 13.1 4.4 1,643.2 697.8 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   3,947.0 5,005.7 4,944.4 7,109.8 10,156.0 12,317.1 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   -1,610 -1,700 -1,569 -1,665 725 -3,765 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -1,610 -1,700 -1,569 -1,665 683 -3,765 0 0   EBIT / employee   -1,748 -1,943 -1,801 -1,903 487 -3,891 0 0   Net earnings / employee   2,522 2,701 2,174 4,036 3,708 3,079 0 0