Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TANDLÆGESELSKABET PRAXIS ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   1.3% 2.8% 3.1% 4.9% 4.7% 4.6% 13.2% 13.0%   Credit score (0-100)   81 60 56 43 45 45 17 18   Credit rating   A BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   30.7 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 7,448 6,242 0 0 0 0 0   Gross profit   4,606 4,257 3,487 4,907 5,007 4,800 0.0 0.0   EBITDA   853 653 687 -66.9 -34.6 82.9 0.0 0.0   EBIT   385 167 162 -570 -512 -373 0.0 0.0   Pre-tax profit (PTP)   333.4 126.8 142.4 -602.5 -558.0 -412.2 0.0 0.0   Net earnings   260.1 98.8 111.0 -470.0 -435.3 -321.5 0.0 0.0   Pre-tax profit without non-rec. items   333 127 142 -603 -558 -412 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   2,859 2,797 2,382 1,989 1,622 1,435 0.0 0.0   Shareholders equity total   1,944 2,043 2,154 1,684 1,249 927 552 552   Interest-bearing liabilities   1,164 1,062 2.5 285 653 778 0.0 0.0   Balance sheet total (assets)   4,225 4,224 3,788 3,011 2,633 2,395 552 552   Net Debt   1,162 1,062 -254 285 648 761 -552 -552     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 7,448 6,242 0 0 0 0 0   Net sales growth   0.0% 0.0% -16.2% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   4,606 4,257 3,487 4,907 5,007 4,800 0.0 0.0   Gross profit growth   -9.2% -7.6% -18.1% 40.7% 2.0% -4.1% -100.0% 0.0%   Employees   9 0 10 10 10 9 0 0   Employee growth %   0.0% -100.0% 0.0% 0.0% 0.0% -10.0% -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)   4,225 4,224 3,788 3,011 2,633 2,395 552 552   Balance sheet change%   -2.1% -0.0% -10.3% -20.5% -12.5% -9.0% -76.9% 0.0%   Added value   853.3 652.5 686.5 -66.9 -8.7 82.9 0.0 0.0   Added value %   0.0% 8.8% 11.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -822 -658 -1,049 -1,006 -954 -753 -1,435 0   Net sales trend   0.0 0.0 -1.0 -2.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 -1.0 -2.0 -3.0 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% 8.8% 11.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 2.2% 2.6% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   8.4% 3.9% 4.6% -11.6% -10.2% -7.8% 0.0% 0.0%   Net Earnings %   0.0% 1.3% 1.8% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 7.9% 10.2% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 1.7% 2.3% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   9.1% 4.0% 4.1% -16.7% -18.1% -14.3% 0.0% 0.0%   ROI %   11.5% 4.9% 5.6% -24.5% -24.9% -19.6% 0.0% 0.0%   ROE %   12.6% 5.0% 5.3% -24.5% -29.7% -29.5% 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 %   46.1% 48.4% 57.0% 56.0% 49.0% 39.2% 100.0% 100.0%   Relative indebtedness %   0.0% 24.8% 21.2% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 24.8% 17.1% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   136.2% 162.8% -37.0% -425.7% -1,873.9% 917.9% 0.0% 0.0%   Gearing %   59.9% 52.0% 0.1% 16.9% 52.3% 83.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.4% 3.8% 4.2% 25.2% 10.2% 7.4% 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   0.4 0.5 1.0 0.4 0.6 0.6 0.0 0.0   Current Ratio   0.4 0.5 1.0 0.4 0.6 0.6 0.0 0.0   Cash and cash equivalent   1.7 0.4 256.7 0.2 5.1 16.8 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 10.7 15.2 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 39.9 43.1 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 12.1% 13.8% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -939.9 -946.7 -19.3 -663.8 -560.9 -597.8 0.0 0.0   Net working capital %   0.0% -12.7% -0.3% 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 0 624 0 0 0 0 0   Added value / employee   95 0 69 -7 -1 9 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   95 0 69 -7 -3 9 0 0   EBIT / employee   43 0 16 -57 -51 -41 0 0   Net earnings / employee   29 0 11 -47 -44 -36 0 0