Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EIDORFF DENTAL 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% 1.1% 1.1%   Bankruptcy risk   1.1% 0.8% 1.4% 1.0% 1.2% 1.5% 10.7% 10.4%   Credit score (0-100)   87 93 78 85 81 76 23 24   Credit rating   A AA A A A A BB BB   Credit limit (kDKK)   427.0 797.6 38.2 420.4 257.9 34.9 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   7,707 7,474 7,136 8,907 9,553 8,923 0.0 0.0   EBITDA   3,196 2,541 2,357 4,120 4,385 3,980 0.0 0.0   EBIT   3,116 2,321 2,193 3,959 4,252 3,800 0.0 0.0   Pre-tax profit (PTP)   3,068.6 2,290.3 2,204.5 3,769.4 3,743.0 3,732.7 0.0 0.0   Net earnings   2,375.5 1,755.1 1,710.3 2,909.3 3,092.3 2,883.7 0.0 0.0   Pre-tax profit without non-rec. items   3,069 2,290 2,204 3,769 3,743 3,733 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   166 424 484 331 221 276 0.0 0.0   Shareholders equity total   4,067 5,822 2,132 5,042 8,134 3,018 92.5 92.5   Interest-bearing liabilities   652 161 146 250 0.0 0.0 124 124   Balance sheet total (assets)   7,165 9,053 4,979 9,018 12,227 8,133 217 217   Net Debt   -3,868 -1,858 77.5 250 -106 -745 124 124     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   7,707 7,474 7,136 8,907 9,553 8,923 0.0 0.0   Gross profit growth   -2.6% -3.0% -4.5% 24.8% 7.3% -6.6% -100.0% 0.0%   Employees   10 10 9 6 9 6 0 0   Employee growth %   25.0% 0.0% -10.0% -33.3% 50.0% -33.3% -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)   7,165 9,053 4,979 9,018 12,227 8,133 217 217   Balance sheet change%   75.6% 26.4% -45.0% 81.1% 35.6% -33.5% -97.3% 0.0%   Added value   3,196.3 2,540.6 2,356.8 4,119.9 4,412.7 3,980.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   97 38 -106 -314 -244 85 -276 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 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 (%)   40.4% 31.1% 30.7% 44.4% 44.5% 42.6% 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 %   55.5% 28.9% 31.7% 56.6% 40.0% 37.3% 0.0% 0.0%   ROI %   95.9% 43.1% 49.7% 92.6% 50.9% 42.5% 0.0% 0.0%   ROE %   82.5% 35.5% 43.0% 81.1% 46.9% 51.7% 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 %   56.8% 64.3% 42.8% 55.9% 66.5% 37.1% 42.7% 42.7%   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, %   -121.0% -73.1% 3.3% 6.1% -2.4% -18.7% 0.0% 0.0%   Gearing %   16.0% 2.8% 6.9% 4.9% 0.0% 0.0% 134.0% 134.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   14.3% 14.0% 12.0% 95.8% 407.9% 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   2.2 2.7 1.8 2.4 14.3 10.6 0.0 0.0   Current Ratio   2.2 2.8 1.8 2.4 14.5 11.0 0.0 0.0   Cash and cash equivalent   4,520.5 2,019.0 68.7 0.0 106.5 745.1 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   3,739.8 5,436.2 1,982.2 5,044.9 11,029.4 6,808.3 -62.0 -62.0   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   320 254 262 687 490 663 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   320 254 262 687 487 663 0 0   EBIT / employee   312 232 244 660 472 633 0 0   Net earnings / employee   238 176 190 485 344 481 0 0