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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.5%   Bankruptcy risk   19.4% 15.5% 19.7% 19.0% 20.0% 20.7% 14.3% 14.3%   Credit score (0-100)   7 12 5 6 5 5 15 15   Credit rating   B BB B B B B 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   10,444 10,409 11,053 11,205 11,462 11,484 0.0 0.0   EBITDA   6,605 6,796 7,019 6,965 7,261 6,924 0.0 0.0   EBIT   6,605 6,796 7,019 6,965 7,261 6,924 0.0 0.0   Pre-tax profit (PTP)   6,632.2 6,811.8 7,027.4 6,970.7 7,287.3 6,933.8 0.0 0.0   Net earnings   6,632.2 6,811.8 7,027.4 6,970.7 7,287.3 6,933.8 0.0 0.0   Pre-tax profit without non-rec. items   6,632 6,812 7,027 6,971 7,287 6,934 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   631 1,658 871 1,167 1,167 1,091 0.0 0.0   Interest-bearing liabilities   132 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,381 2,974 1,526 1,769 1,926 1,637 0.0 0.0   Net Debt   126 -1,386 -436 -715 -736 -422 0.0 0.0     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   10,444 10,409 11,053 11,205 11,462 11,484 0.0 0.0   Gross profit growth   -6.0% -0.3% 6.2% 1.4% 2.3% 0.2% -100.0% 0.0%   Employees   14 14 14 14 13 14 0 0   Employee growth %   7.7% 0.0% 0.0% 0.0% -7.1% 7.7% -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)   1,381 2,974 1,526 1,769 1,926 1,637 0 0   Balance sheet change%   -31.8% 115.4% -48.7% 15.9% 8.9% -15.0% -100.0% 0.0%   Added value   6,605.1 6,795.5 7,018.6 6,965.1 7,260.5 6,923.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 -885 1,320 -651 407 -249 593 -535   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   63.2% 65.3% 63.5% 62.2% 63.3% 60.3% 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 %   389.7% 313.0% 312.8% 423.4% 394.5% 389.2% 0.0% 0.0%   ROI %   650.6% 542.8% 556.5% 684.6% 624.6% 614.4% 0.0% 0.0%   ROE %   729.5% 595.0% 555.6% 684.1% 624.6% 614.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   47.0% 57.4% 58.7% 70.4% 62.8% 69.3% 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, %   1.9% -20.4% -6.2% -10.3% -10.1% -6.1% 0.0% 0.0%   Gearing %   21.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.0% 6.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   2.1 2.4 2.5 3.6 2.8 3.3 0.0 0.0   Current Ratio   2.1 2.3 2.3 2.9 2.5 3.0 0.0 0.0   Cash and cash equivalent   6.0 1,386.3 435.5 714.6 736.5 421.7 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   720.4 1,658.4 871.0 1,166.8 1,166.6 1,090.7 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   472 485 501 498 559 495 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   472 485 501 498 559 495 0 0   EBIT / employee   472 485 501 498 559 495 0 0   Net earnings / employee   474 487 502 498 561 495 0 0