Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TANDLÆGE SABINE LAUGE OLSEN 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   0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.5%   Bankruptcy risk   4.8% 4.4% 4.1% 4.8% 8.8% 8.1% 16.3% 16.3%   Credit score (0-100)   46 48 49 43 27 29 11 11   Credit rating   BBB BBB BBB BBB 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   1,154 1,179 1,113 1,107 -83.1 -118 0.0 0.0   EBITDA   348 453 351 318 -914 -944 0.0 0.0   EBIT   194 299 197 186 -990 -1,020 0.0 0.0   Pre-tax profit (PTP)   162.9 268.0 166.7 163.5 180.6 427.4 0.0 0.0   Net earnings   117.1 203.8 122.8 109.5 132.3 330.5 0.0 0.0   Pre-tax profit without non-rec. items   163 268 167 163 181 427 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   1,637 1,549 1,461 1,456 1,391 1,492 0.0 0.0   Shareholders equity total   201 297 309 306 324 536 334 334   Interest-bearing liabilities   1,601 1,585 1,297 1,160 1,078 993 0.0 0.0   Balance sheet total (assets)   1,967 2,033 1,996 1,543 1,488 1,677 334 334   Net Debt   1,601 1,585 844 1,089 1,078 812 -334 -334     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   1,154 1,179 1,113 1,107 -83.1 -118 0.0 0.0   Gross profit growth   20.7% 2.2% -5.6% -0.6% 0.0% -42.5% 0.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   1,967 2,033 1,996 1,543 1,488 1,677 334 334   Balance sheet change%   143.2% 3.3% -1.8% -22.7% -3.6% 12.7% -80.1% 0.0%   Added value   348.0 453.3 351.1 317.9 -858.1 -943.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,253 -309 -309 -204 -152 25 -1,492 0   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 -1.0 -2.0 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 (%)   16.8% 25.4% 17.7% 16.8% 1,191.3% 862.3% 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 %   14.0% 14.9% 9.8% 10.5% 13.2% 30.1% 0.0% 0.0%   ROI %   15.1% 16.0% 11.2% 12.1% 13.9% 32.5% 0.0% 0.0%   ROE %   72.0% 81.9% 40.5% 35.6% 42.0% 76.9% 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 %   10.2% 14.6% 15.5% 19.8% 21.7% 32.0% 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, %   460.1% 349.6% 240.5% 342.4% -118.0% -86.0% 0.0% 0.0%   Gearing %   796.2% 533.8% 419.7% 379.5% 333.2% 185.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.8% 1.9% 2.1% 1.9% 1.7% 4.6% 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   0.0 0.3 0.5 0.2 0.2 0.4 0.0 0.0   Current Ratio   0.0 0.3 0.5 0.2 0.2 0.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 453.1 71.3 0.3 181.0 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   -843.5 -555.2 -404.9 -401.4 -313.3 -286.7 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  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   348 453 351 318 -858 -944 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   348 453 351 318 -914 -944 0 0   EBIT / employee   194 299 197 186 -990 -1,020 0 0   Net earnings / employee   117 204 123 110 132 331 0 0