Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TANDLÆGE ESBEN JUHL 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   5.7% 5.2% 3.8% 4.3% 4.0% 3.3% 8.4% 8.1%   Credit score (0-100)   41 44 51 46 49 54 29 30   Credit rating   BBB BBB BBB BBB BBB BBB 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   2,468 4,715 5,178 5,688 5,688 5,617 0.0 0.0   EBITDA   360 102 882 874 874 854 0.0 0.0   EBIT   160 -233 470 496 496 518 0.0 0.0   Pre-tax profit (PTP)   74.2 -483.4 218.2 277.4 277.4 268.8 0.0 0.0   Net earnings   52.4 -399.4 156.1 194.3 194.3 188.1 0.0 0.0   Pre-tax profit without non-rec. items   74.2 -483 218 277 277 269 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   516 1,596 1,387 1,058 1,058 909 0.0 0.0   Shareholders equity total   -182 -581 -425 -205 -205 -17.0 -142 -142   Interest-bearing liabilities   1,059 4,507 3,629 2,898 2,898 2,198 1,922 1,922   Balance sheet total (assets)   1,666 4,659 4,141 3,497 3,497 3,205 1,780 1,780   Net Debt   994 4,433 3,547 2,806 2,806 2,126 1,922 1,922     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   2,468 4,715 5,178 5,688 5,688 5,617 0.0 0.0   Gross profit growth   29.0% 91.0% 9.8% 9.8% 0.0% -1.2% -100.0% 0.0%   Employees   8 8 0 8 8 7 0 0   Employee growth %   0.0% 0.0% -100.0% 0.0% 0.0% -12.5% -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)   1,666 4,659 4,141 3,497 3,497 3,205 1,780 1,780   Balance sheet change%   -9.9% 179.6% -11.1% -15.6% 0.0% -8.3% -44.5% 0.0%   Added value   360.5 102.0 882.2 874.3 874.3 854.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -402 2,418 -809 -1,080 -378 -672 -909 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 1.0 2.0 3.0 4.0 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 (%)   6.5% -4.9% 9.1% 8.7% 8.7% 9.2% 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 %   8.3% -6.4% 9.6% 12.1% 13.5% 15.0% 0.0% 0.0%   ROI %   14.1% -8.1% 11.4% 15.1% 16.8% 19.5% 0.0% 0.0%   ROE %   3.0% -12.6% 3.5% 5.1% 5.6% 5.6% 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 %   -9.8% -11.1% -9.3% -5.6% -5.6% -0.5% -7.4% -7.4%   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, %   275.7% 4,346.4% 402.0% 321.0% 321.0% 248.9% 0.0% 0.0%   Gearing %   -583.2% -775.8% -854.4% -1,412.8% -1,412.8% -12,920.9% -1,353.2% -1,353.2%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.7% 9.2% 6.2% 6.8% 7.7% 9.9% 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   0.2 0.2 0.1 0.2 0.2 0.3 0.0 0.0   Current Ratio   0.2 0.2 0.2 0.2 0.2 0.3 0.0 0.0   Cash and cash equivalent   64.8 73.4 82.5 91.2 91.2 72.2 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   -952.9 -2,178.7 -1,809.3 -1,355.4 -1,355.4 -1,086.2 -960.8 -960.8   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   45 13 0 109 109 122 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   45 13 0 109 109 122 0 0   EBIT / employee   20 -29 0 62 62 74 0 0   Net earnings / employee   7 -50 0 24 24 27 0 0