Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TANDLÆGE JAN GIROTTI ApS

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   2.2% 3.4% 1.1% 1.1% 1.4% 1.1% 4.1% 4.0%   Credit score (0-100)   67 55 84 83 77 82 22 23   Credit rating   BBB BB BBB A BBB A BB BB   Credit limit (kDKK)   0.1 0.0 172.2 232.2 30.6 240.5 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   4,218 4,338 4,472 5,415 5,223 5,716 0.0 0.0   EBITDA   610 399 1,446 1,173 700 958 0.0 0.0   EBIT   238 37.8 1,088 875 348 556 0.0 0.0   Pre-tax profit (PTP)   185.1 45.8 1,161.0 930.6 313.1 594.9 0.0 0.0   Net earnings   141.2 48.8 931.3 758.2 269.7 489.3 0.0 0.0   Pre-tax profit without non-rec. items   185 45.8 1,161 931 313 595 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   1,557 1,337 1,094 1,370 1,826 1,574 0.0 0.0   Shareholders equity total   1,538 1,479 2,300 2,945 3,100 3,372 2,468 2,468   Interest-bearing liabilities   368 513 0.0 107 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,791 2,885 3,595 4,716 4,238 4,449 2,468 2,468   Net Debt   329 505 -1,101 -1,221 -1,030 -779 -1,858 -1,858     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   4,218 4,338 4,472 5,415 5,223 5,716 0.0 0.0   Gross profit growth   37.1% 2.8% 3.1% 21.1% -3.5% 9.4% -100.0% 0.0%   Employees   11 10 10 9 8 8 0 0   Employee growth %   0.0% -9.1% 0.0% -10.0% -11.1% 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)   2,791 2,885 3,595 4,716 4,238 4,449 2,468 2,468   Balance sheet change%   0.5% 3.4% 24.6% 31.2% -10.1% 5.0% -44.5% 0.0%   Added value   610.3 398.9 1,446.0 1,172.9 645.6 958.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -280 -627 -646 -67 59 -700 -1,574 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 3.0 4.0 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 (%)   5.6% 0.9% 24.3% 16.2% 6.7% 9.7% 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 %   8.1% 3.5% 37.4% 23.6% 9.0% 15.1% 0.0% 0.0%   ROI %   10.9% 5.0% 53.9% 33.6% 12.0% 18.6% 0.0% 0.0%   ROE %   9.3% 3.2% 49.3% 28.9% 8.9% 15.1% 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 %   56.3% 50.5% 64.0% 63.0% 74.0% 76.5% 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, %   53.9% 126.7% -76.1% -104.1% -147.2% -81.3% 0.0% 0.0%   Gearing %   23.9% 34.7% 0.0% 3.6% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.4% 11.9% 19.9% 97.2% 169.4% 0.0% 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   0.3 0.4 1.4 1.6 1.7 2.3 0.0 0.0   Current Ratio   0.3 0.5 1.4 1.6 1.6 2.3 0.0 0.0   Cash and cash equivalent   38.6 7.5 1,100.6 1,328.5 1,030.2 778.8 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   -900.5 -754.4 446.4 843.7 538.2 998.3 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  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   55 40 145 130 81 120 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   55 40 145 130 87 120 0 0   EBIT / employee   22 4 109 97 43 70 0 0   Net earnings / employee   13 5 93 84 34 61 0 0