Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TANDLÆGERNE STRØGET 29 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% 0.5% 0.5%   Bankruptcy risk   4.3% 2.2% 2.5% 1.7% 2.0% 2.4% 8.9% 8.9%   Credit score (0-100)   49 68 63 71 68 63 28 28   Credit rating   BBB BBB BBB A A BBB BB BB   Credit limit (kDKK)   0.0 0.1 0.0 2.5 0.3 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   5,662 7,069 6,281 6,563 6,164 6,973 0.0 0.0   EBITDA   466 952 814 1,224 771 606 0.0 0.0   EBIT   79.1 627 535 942 490 375 0.0 0.0   Pre-tax profit (PTP)   63.0 621.4 540.0 928.5 494.1 390.1 0.0 0.0   Net earnings   48.6 483.3 419.4 722.3 383.7 302.0 0.0 0.0   Pre-tax profit without non-rec. items   63.0 621 540 928 494 390 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   462 368 516 541 435 560 0.0 0.0   Shareholders equity total   246 682 626 948 632 534 109 109   Interest-bearing liabilities   1,125 821 57.9 32.6 596 385 354 354   Balance sheet total (assets)   2,224 2,634 2,152 2,262 2,296 1,947 463 463   Net Debt   1,123 815 42.9 -341 587 374 354 354     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   5,662 7,069 6,281 6,563 6,164 6,973 0.0 0.0   Gross profit growth   9.3% 24.8% -11.1% 4.5% -6.1% 13.1% -100.0% 0.0%   Employees   12 12 11 11 11 13 0 0   Employee growth %   20.0% 0.0% -8.3% 0.0% 0.0% 18.2% -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)   2,224 2,634 2,152 2,262 2,296 1,947 463 463   Balance sheet change%   56.2% 18.4% -18.3% 5.1% 1.5% -15.2% -76.2% 0.0%   Added value   466.4 952.0 814.4 1,224.0 772.3 605.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   637 -561 -274 -400 -531 -224 -560 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 (%)   1.4% 8.9% 8.5% 14.3% 8.0% 5.4% 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 %   4.4% 26.0% 23.1% 42.9% 22.1% 18.7% 0.0% 0.0%   ROI %   7.5% 41.3% 42.2% 93.5% 41.4% 31.3% 0.0% 0.0%   ROE %   18.3% 104.2% 64.1% 91.8% 48.6% 51.8% 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 %   11.1% 25.9% 29.1% 41.9% 27.5% 27.4% 23.5% 23.5%   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, %   240.8% 85.6% 5.3% -27.8% 76.0% 61.8% 0.0% 0.0%   Gearing %   456.9% 120.4% 9.2% 3.4% 94.3% 72.1% 324.9% 324.9%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.4% 0.9% 2.7% 42.2% 3.0% 1.3% 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   0.2 0.6 0.4 0.7 0.8 0.6 0.0 0.0   Current Ratio   0.3 0.7 0.6 1.0 0.9 0.8 0.0 0.0   Cash and cash equivalent   1.8 5.5 14.9 373.2 9.0 10.6 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   -1,327.6 -558.2 -463.3 -31.9 -109.7 -193.4 -176.9 -176.9   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   39 79 74 111 70 47 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   39 79 74 111 70 47 0 0   EBIT / employee   7 52 49 86 45 29 0 0   Net earnings / employee   4 40 38 66 35 23 0 0