Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TANDLÆGEHUSET VEJLEVEJ 41 I/S 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   15.1% 16.7% 12.0% 14.3% 15.4% 14.3% 14.3% 14.3%   Credit score (0-100)   14 11 20 14 12 14 15 15   Credit rating   BB BB BB BB BB BB 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   11,109 10,444 10,409 11,053 11,205 11,462 0.0 0.0   EBITDA   7,324 6,605 6,796 7,019 6,965 7,261 0.0 0.0   EBIT   7,324 6,605 6,796 7,019 6,965 7,261 0.0 0.0   Pre-tax profit (PTP)   7,364.4 6,632.2 6,811.8 7,027.4 6,970.7 7,287.3 0.0 0.0   Net earnings   7,364.4 6,632.2 6,811.8 7,027.4 6,970.7 7,287.3 0.0 0.0   Pre-tax profit without non-rec. items   7,364 6,632 6,812 7,027 6,971 7,287 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,187 631 1,658 871 1,167 1,167 0.0 0.0   Interest-bearing liabilities   0.0 132 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,025 1,381 2,974 1,526 1,769 1,926 0.0 0.0   Net Debt   -585 126 -1,386 -436 -715 -736 0.0 0.0     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   11,109 10,444 10,409 11,053 11,205 11,462 0.0 0.0   Gross profit growth   2.4% -6.0% -0.3% 6.2% 1.4% 2.3% -100.0% 0.0%   Employees   13 14 14 14 14 13 0 0   Employee growth %   0.0% 7.7% 0.0% 0.0% 0.0% -7.1% -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)   2,025 1,381 2,974 1,526 1,769 1,926 0 0   Balance sheet change%   53.9% -31.8% 115.4% -48.7% 15.9% 8.9% -100.0% 0.0%   Added value   7,323.5 6,605.1 6,795.5 7,018.6 6,965.1 7,260.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 -885 1,320 -651 407 286 -477   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 (%)   65.9% 63.2% 65.3% 63.5% 62.2% 63.3% 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 %   441.0% 389.7% 313.0% 312.8% 423.4% 394.5% 0.0% 0.0%   ROI %   1,023.1% 650.6% 542.8% 556.5% 684.6% 624.6% 0.0% 0.0%   ROE %   1,022.9% 729.5% 595.0% 555.6% 684.1% 624.6% 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 %   61.2% 47.0% 57.4% 58.7% 70.4% 62.8% 0.0% 0.0%   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, %   -8.0% 1.9% -20.4% -6.2% -10.3% -10.1% 0.0% 0.0%   Gearing %   0.0% 21.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 6.0% 6.6% 0.0% 0.0% 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   2.6 2.1 2.4 2.5 3.6 2.8 0.0 0.0   Current Ratio   2.4 2.1 2.3 2.3 2.9 2.5 0.0 0.0   Cash and cash equivalent   584.6 6.0 1,386.3 435.5 714.6 736.5 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   1,187.3 720.4 1,658.4 871.0 1,166.8 1,166.6 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   563 472 485 501 498 559 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   563 472 485 501 498 559 0 0   EBIT / employee   563 472 485 501 498 559 0 0   Net earnings / employee   566 474 487 502 498 561 0 0