Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TANDLÆGE LENE WITT LARSEN 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% 1.5% 0.5%   Bankruptcy risk   8.8% 9.7% 6.0% 4.2% 2.1% 1.3% 8.0% 7.0%   Credit score (0-100)   29 27 39 47 66 78 30 34   Credit rating   BB BB BBB BBB BBB A BB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.2 30.4 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   1,975 2,375 2,582 2,996 4,286 3,487 0.0 0.0   EBITDA   394 417 728 956 1,785 1,287 0.0 0.0   EBIT   52.1 45.5 353 524 1,353 864 0.0 0.0   Pre-tax profit (PTP)   -226.8 -197.6 208.6 385.6 1,245.0 802.0 0.0 0.0   Net earnings   -148.9 -150.5 162.4 308.4 971.1 625.3 0.0 0.0   Pre-tax profit without non-rec. items   -227 -198 209 386 1,245 802 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   2,447 2,200 1,927 1,862 1,558 1,265 0.0 0.0   Shareholders equity total   -46.2 -197 -34.3 274 1,245 1,871 1,546 1,546   Interest-bearing liabilities   375 420 380 491 0.4 12.1 0.0 0.0   Balance sheet total (assets)   3,676 3,453 3,084 3,668 4,026 2,971 1,546 1,546   Net Debt   364 411 306 486 -739 -55.6 -293 -293     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   1,975 2,375 2,582 2,996 4,286 3,487 0.0 0.0   Gross profit growth   23.4% 20.2% 8.7% 16.1% 43.1% -18.6% -100.0% 0.0%   Employees   4 4 4 4 5 4 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 25.0% -20.0% -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)   3,676 3,453 3,084 3,668 4,026 2,971 1,546 1,546   Balance sheet change%   2.5% -6.1% -10.7% 19.0% 9.7% -26.2% -48.0% 0.0%   Added value   394.5 417.2 728.5 955.5 1,785.1 1,287.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,532 -573 -732 201 -763 -847 -1,265 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 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 (%)   2.6% 1.9% 13.7% 17.5% 31.6% 24.8% 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 %   1.5% 1.2% 10.4% 15.4% 35.2% 24.7% 0.0% 0.0%   ROI %   3.5% 11.5% 88.3% 88.2% 114.2% 46.2% 0.0% 0.0%   ROE %   -7.9% -4.2% 4.9% 18.4% 127.8% 40.1% 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 %   -1.2% -5.3% -1.1% 7.5% 31.2% 63.2% 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, %   92.3% 98.5% 42.0% 50.8% -41.4% -4.3% 0.0% 0.0%   Gearing %   -811.4% -213.7% -1,109.9% 179.2% 0.0% 0.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   19.3% 61.2% 36.2% 31.8% 44.1% 1,018.3% 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   0.1 0.1 0.1 0.1 0.4 0.4 0.0 0.0   Current Ratio   0.1 0.1 0.1 0.1 0.4 0.5 0.0 0.0   Cash and cash equivalent   10.7 9.5 74.1 5.5 739.8 67.7 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   -3,325.6 -3,274.5 -2,631.0 -2,911.4 -1,459.9 -429.3 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 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   99 104 182 239 357 322 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   99 104 182 239 357 322 0 0   EBIT / employee   13 11 88 131 271 216 0 0   Net earnings / employee   -37 -38 41 77 194 156 0 0