Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TANDLÆGE CHRISTIAN LARSEN 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   2.0% 1.3% 2.5% 1.8% 1.9% 2.3% 6.1% 6.1%   Credit score (0-100)   70 82 62 70 69 64 38 38   Credit rating   A A BBB A A BBB BBB BBB   Credit limit (kDKK)   0.3 55.4 0.0 1.9 0.7 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   4,803 5,018 4,433 4,310 4,846 5,404 0.0 0.0   EBITDA   378 740 310 660 631 587 0.0 0.0   EBIT   145 495 37.8 380 304 219 0.0 0.0   Pre-tax profit (PTP)   -99.4 262.2 -207.5 12.3 -290.3 -193.1 0.0 0.0   Net earnings   -66.8 204.5 -161.8 8.7 -231.8 -150.6 0.0 0.0   Pre-tax profit without non-rec. items   -99.4 262 -207 12.3 -290 -193 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   4,387 4,444 4,578 4,896 8,113 8,372 0.0 0.0   Shareholders equity total   1,777 1,874 1,712 1,721 1,489 1,338 1,258 1,258   Interest-bearing liabilities   4,172 3,750 4,695 10,889 6,832 7,065 507 507   Balance sheet total (assets)   7,395 7,304 7,738 13,713 10,402 10,677 1,765 1,765   Net Debt   4,145 3,660 4,131 9,527 6,781 7,048 507 507     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   4,803 5,018 4,433 4,310 4,846 5,404 0.0 0.0   Gross profit growth   -6.0% 4.5% -11.7% -2.8% 12.4% 11.5% -100.0% 0.0%   Employees   11 11 11 9 11 10 0 0   Employee growth %   0.0% 0.0% 0.0% -18.2% 22.2% -9.1% -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)   7,395 7,304 7,738 13,713 10,402 10,677 1,765 1,765   Balance sheet change%   -4.1% -1.2% 5.9% 77.2% -24.1% 2.6% -83.5% 0.0%   Added value   377.6 740.0 310.2 659.6 582.9 587.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -390 -359 -308 -132 2,721 -278 -8,372 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 (%)   3.0% 9.9% 0.9% 8.8% 6.3% 4.1% 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 %   2.0% 6.8% 0.5% 3.6% 2.5% 2.1% 0.0% 0.0%   ROI %   2.3% 7.9% 0.6% 3.8% 2.8% 2.6% 0.0% 0.0%   ROE %   -3.6% 11.2% -9.0% 0.5% -14.4% -10.7% 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 %   24.1% 25.7% 22.1% 12.6% 14.3% 12.6% 71.3% 71.3%   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, %   1,097.8% 494.6% 1,331.5% 1,444.5% 1,075.3% 1,200.7% 0.0% 0.0%   Gearing %   234.7% 200.1% 274.2% 632.8% 458.9% 527.9% 40.3% 40.3%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.8% 5.9% 5.8% 4.7% 6.7% 6.0% 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   0.2 0.2 0.3 0.9 0.1 0.1 0.0 0.0   Current Ratio   0.2 0.2 0.3 0.9 0.1 0.2 0.0 0.0   Cash and cash equivalent   26.6 89.7 564.1 1,361.6 51.3 16.5 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   -1,365.0 -1,461.8 -1,756.8 -903.4 -2,270.3 -2,533.6 -253.4 -253.4   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   34 67 28 73 53 59 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   34 67 28 73 57 59 0 0   EBIT / employee   13 45 3 42 28 22 0 0   Net earnings / employee   -6 19 -15 1 -21 -15 0 0