Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TANDLÆGE ANNEMETTE JUST 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   2.3% 1.6% 2.0% 2.2% 1.8% 3.7% 8.2% 8.2%   Credit score (0-100)   67 75 68 65 71 51 30 30   Credit rating   BBB A A BBB A BBB BB BB   Credit limit (kDKK)   0.2 8.4 0.7 0.3 5.2 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 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   7,462 8,016 12,408 12,584 12,829 14,249 0.0 0.0   EBITDA   4,046 2,194 3,963 4,002 3,236 4,703 0.0 0.0   EBIT   3,817 1,998 3,555 3,592 2,899 4,487 0.0 0.0   Pre-tax profit (PTP)   3,848.6 2,000.4 3,562.9 3,583.1 2,912.5 4,504.3 0.0 0.0   Net earnings   3,001.7 1,559.9 2,777.7 2,794.6 2,272.4 3,513.3 0.0 0.0   Pre-tax profit without non-rec. items   3,849 2,000 3,563 3,583 2,912 4,504 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   789 905 1,147 797 520 820 0.0 0.0   Shareholders equity total   3,576 2,136 3,364 3,458 3,031 4,344 719 719   Interest-bearing liabilities   1,828 3,225 2,169 1,446 1,670 0.0 0.0 0.0   Balance sheet total (assets)   7,167 7,258 8,128 6,743 6,438 6,338 719 719   Net Debt   -290 2,193 752 568 187 -519 -659 -659     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   7,462 8,016 12,408 12,584 12,829 14,249 0.0 0.0   Gross profit growth   18.3% 7.4% 54.8% 1.4% 1.9% 11.1% -100.0% 0.0%   Employees   9 11 16 15 15 15 0 0   Employee growth %   28.6% 22.2% 45.5% -6.3% 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)   7,167 7,258 8,128 6,743 6,438 6,338 719 719   Balance sheet change%   22.9% 1.3% 12.0% -17.0% -4.5% -1.5% -88.7% 0.0%   Added value   4,045.8 2,194.3 3,963.5 4,002.1 3,309.1 4,702.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -224 -81 74 -821 -674 24 -820 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 5.0 5.0 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 (%)   51.2% 24.9% 28.7% 28.5% 22.6% 31.5% 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 %   59.8% 28.0% 46.6% 48.6% 44.4% 70.5% 0.0% 0.0%   ROI %   78.7% 37.4% 65.6% 69.2% 60.9% 99.6% 0.0% 0.0%   ROE %   88.9% 54.6% 101.0% 81.9% 70.0% 95.3% 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 %   49.9% 29.4% 41.4% 51.3% 47.1% 68.5% 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, %   -7.2% 99.9% 19.0% 14.2% 5.8% -11.0% 0.0% 0.0%   Gearing %   51.1% 151.0% 64.5% 41.8% 55.1% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.6% 0.8% 0.8% 1.8% 0.9% 0.1% 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   1.8 1.2 1.4 1.8 1.7 2.7 0.0 0.0   Current Ratio   1.8 1.2 1.4 1.8 1.7 2.7 0.0 0.0   Cash and cash equivalent   2,118.3 1,032.0 1,417.1 878.3 1,482.5 518.8 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   2,801.3 1,259.0 1,987.7 2,481.0 2,390.3 3,463.7 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   450 199 248 267 221 314 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   450 199 248 267 216 314 0 0   EBIT / employee   424 182 222 239 193 299 0 0   Net earnings / employee   334 142 174 186 151 234 0 0