Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TANDLÆGE HENRIK HASSELGAARD 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.5%   Bankruptcy risk   2.9% 2.7% 4.9% 4.4% 1.9% 8.6% 20.6% 15.9%   Credit score (0-100)   60 62 46 47 68 28 4 12   Credit rating   BBB BBB BBB BBB A BB B BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.5 0.0 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,890 4,533 4,203 4,676 4,476 2,870 0.0 0.0   EBITDA   536 696 289 376 835 -250 0.0 0.0   EBIT   357 551 142 218 814 -272 0.0 0.0   Pre-tax profit (PTP)   353.4 535.0 141.1 215.1 821.8 -282.1 0.0 0.0   Net earnings   275.4 417.1 109.7 166.9 640.8 -220.3 0.0 0.0   Pre-tax profit without non-rec. items   353 535 141 215 822 -282 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   84.8 72.2 146 183 162 139 0.0 0.0   Shareholders equity total   403 545 237 295 771 -49.2 -174 -174   Interest-bearing liabilities   98.7 269 0.0 0.0 14.5 64.8 174 174   Balance sheet total (assets)   1,284 1,803 1,394 1,512 1,678 816 0.0 0.0   Net Debt   -527 -913 -580 -760 -623 -395 174 174     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   3,890 4,533 4,203 4,676 4,476 2,870 0.0 0.0   Gross profit growth   2.8% 16.5% -7.3% 11.2% -4.3% -35.9% -100.0% 0.0%   Employees   6 7 8 7 7 5 0 0   Employee growth %   0.0% 16.7% 14.3% -12.5% 0.0% -28.6% -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)   1,284 1,803 1,394 1,512 1,678 816 0 0   Balance sheet change%   -5.5% 40.4% -22.7% 8.5% 10.9% -51.4% -100.0% 0.0%   Added value   535.7 696.4 289.2 376.1 971.5 -249.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -290 -292 -207 -254 -43 -45 -139 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 -1.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   9.2% 12.1% 3.4% 4.7% 18.2% -9.5% 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 %   27.1% 35.7% 9.3% 15.6% 52.2% -20.7% 0.0% 0.0%   ROI %   58.8% 76.1% 22.8% 48.9% 113.7% -42.1% 0.0% 0.0%   ROE %   59.2% 88.0% 28.1% 62.6% 120.2% -27.8% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   31.4% 30.2% 17.0% 19.5% 46.0% -5.7% -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, %   -98.3% -131.2% -200.6% -202.1% -74.6% 158.1% 0.0% 0.0%   Gearing %   24.5% 49.4% 0.0% 0.0% 1.9% -131.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.3% 8.8% 6.1% 0.0% 144.0% 48.3% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   1.0 1.2 1.2 1.4 2.8 1.0 0.0 0.0   Current Ratio   1.0 1.2 1.2 1.4 2.8 1.0 0.0 0.0   Cash and cash equivalent   625.4 1,182.4 580.2 760.0 637.2 459.6 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   -28.0 234.7 180.7 357.5 952.5 -9.2 -87.1 -87.1   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   89 99 36 54 139 -50 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   89 99 36 54 119 -50 0 0   EBIT / employee   59 79 18 31 116 -54 0 0   Net earnings / employee   46 60 14 24 92 -44 0 0