Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Tandlægeselskabet Colosseum Slotsgade 18 Odense 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 N/A 2019 N/A 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   0.0% 0.0% 6.5% 2.2% 3.5% 10.2% 16.1% 15.9%   Credit score (0-100)   0 0 36 65 53 23 11 12   Credit rating   N/A N/A BBB BBB BBB BB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.2 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 N/A 2019 N/A 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   0.0 0.0 6,285 14,771 13,832 12,769 0.0 0.0   EBITDA   0.0 0.0 132 2,620 1,745 964 0.0 0.0   EBIT   0.0 0.0 -385 1,521 491 -428 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 -486.3 1,337.0 361.1 -505.4 0.0 0.0   Net earnings   0.0 0.0 -486.3 1,131.0 256.2 -637.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 -486 1,337 361 -505 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 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 3,635 4,542 4,171 3,347 0.0 0.0   Shareholders equity total   0.0 0.0 -446 685 297 -596 -636 -636   Interest-bearing liabilities   0.0 0.0 3,798 3,209 0.0 0.0 636 636   Balance sheet total (assets)   0.0 0.0 6,807 7,999 5,682 4,526 0.0 0.0   Net Debt   0.0 0.0 2,544 2,399 -274 -57.0 636 636     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 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   0.0 0.0 6,285 14,771 13,832 12,769 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 135.0% -6.4% -7.7% -100.0% 0.0%   Employees   0 0 17 18 19 19 0 0   Employee growth %   0.0% 0.0% 0.0% 5.9% 5.6% 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)   0 0 6,807 7,999 5,682 4,526 0 0   Balance sheet change%   0.0% 0.0% 0.0% 17.5% -29.0% -20.4% -100.0% 0.0%   Added value   0.0 0.0 132.0 2,619.9 1,589.6 964.2 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 3,118 -191 -1,625 -2,216 -3,347 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 -1.0 1.0 2.0 -1.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 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 (%)   0.0% 0.0% -6.1% 10.3% 3.6% -3.3% 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 %   0.0% 0.0% -5.2% 20.0% 7.2% -7.9% 0.0% 0.0%   ROI %   0.0% 0.0% -9.0% 36.0% 21.5% -203.6% 0.0% 0.0%   ROE %   0.0% 0.0% -7.1% 30.2% 52.2% -26.4% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% -6.2% 8.6% 5.3% -11.7% -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, %   0.0% 0.0% 1,927.6% 91.5% -15.7% -5.9% 0.0% 0.0%   Gearing %   0.0% 0.0% -851.0% 468.7% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 5.7% 5.4% 8.1% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.8 0.6 0.2 0.1 0.0 0.0   Current Ratio   0.0 0.0 0.8 0.6 0.2 0.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 1,254.5 810.3 274.4 57.0 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 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   0.0 0.0 -754.8 -1,787.7 -3,887.3 -3,857.0 -318.2 -318.2   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 2019 N/A 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   0 0 8 146 84 51 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 8 146 92 51 0 0   EBIT / employee   0 0 -23 85 26 -23 0 0   Net earnings / employee   0 0 -29 63 13 -34 0 0