Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TANDLÆGE JENS SIEVERTS 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   1.2% 1.9% 0.6% 1.6% 0.6% 0.6% 6.6% 6.4%   Credit score (0-100)   83 71 97 73 97 95 36 37   Credit rating   A A AA A AA AA BBB BBB   Credit limit (kDKK)   89.3 0.9 483.3 10.2 624.5 666.5 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   2,679 2,602 2,822 3,121 5,438 5,008 0.0 0.0   EBITDA   445 31.8 725 805 1,110 2,022 0.0 0.0   EBIT   117 -285 411 523 824 1,790 0.0 0.0   Pre-tax profit (PTP)   115.6 -95.0 943.3 -5.6 800.4 1,798.0 0.0 0.0   Net earnings   80.4 -74.1 735.5 -4.4 623.5 1,402.4 0.0 0.0   Pre-tax profit without non-rec. items   116 -95.0 943 -5.6 800 1,798 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   2,307 2,095 1,886 1,825 1,702 1,631 0.0 0.0   Shareholders equity total   3,692 3,510 4,134 4,017 4,526 4,729 3,604 3,604   Interest-bearing liabilities   0.0 0.0 0.0 200 0.0 0.0 0.0 0.0   Balance sheet total (assets)   4,245 4,196 4,942 4,638 5,320 5,489 3,604 3,604   Net Debt   -279 -1,026 -2,129 -574 -1,657 -2,106 -2,200 -2,200     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   2,679 2,602 2,822 3,121 5,438 5,008 0.0 0.0   Gross profit growth   -13.9% -2.9% 8.5% 10.6% 74.2% -7.9% -100.0% 0.0%   Employees   4 4 2 2 4 3 0 0   Employee growth %   0.0% 0.0% -50.0% 0.0% 100.0% -25.0% -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)   4,245 4,196 4,942 4,638 5,320 5,489 3,604 3,604   Balance sheet change%   -24.3% -1.2% 17.8% -6.1% 14.7% 3.2% -34.3% 0.0%   Added value   444.8 31.8 725.0 804.9 1,105.3 2,022.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -656 -634 -628 664 -572 -466 -1,631 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 3.0 4.0 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 (%)   4.4% -11.0% 14.6% 16.8% 15.2% 35.7% 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 %   2.6% -2.3% 20.6% 11.0% 16.7% 33.3% 0.0% 0.0%   ROI %   3.0% -2.5% 23.5% 12.1% 18.3% 37.6% 0.0% 0.0%   ROE %   2.0% -2.1% 19.2% -0.1% 14.6% 30.3% 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 %   87.1% 83.7% 83.9% 86.7% 85.4% 86.5% 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, %   -62.8% -3,223.1% -293.6% -71.3% -149.3% -104.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 5.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   44.7% 0.0% 0.0% 533.9% 31.3% 0.0% 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   1.5 2.7 3.7 4.2 3.3 4.2 0.0 0.0   Current Ratio   1.5 2.7 3.7 4.2 3.3 4.1 0.0 0.0   Cash and cash equivalent   279.2 1,026.2 2,128.8 773.7 1,657.0 2,106.3 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   158.6 133.0 -102.4 213.2 652.9 738.2 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   111 8 363 402 276 674 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   111 8 363 402 277 674 0 0   EBIT / employee   29 -71 206 262 206 597 0 0   Net earnings / employee   20 -19 368 -2 156 467 0 0