CHR. RASMUSSEN TANDLÆGEANPARTSSELSKAB

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  2.7% 1.6% 1.4% 2.6% 1.5%  
Credit score (0-100)  61 74 76 61 74  
Credit rating  BBB A A BBB A  
Credit limit (kDKK)  0.0 3.2 13.9 0.0 7.8  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9

Net sales  0 0 0 0 0  
Gross profit  3,173 3,114 3,594 4,285 4,078  
EBITDA  121 256 273 644 342  
EBIT  28.5 225 258 623 245  
Pre-tax profit (PTP)  47.1 531.0 643.5 -153.1 551.4  
Net earnings  34.3 410.9 500.1 -117.7 432.5  
Pre-tax profit without non-rec. items  47.1 531 644 -153 551  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9

Tangible assets total  65.5 34.5 68.7 84.4 504  
Shareholders equity total  792 1,095 1,485 1,254 1,572  
Interest-bearing liabilities  86.7 172 148 51.3 12.3  
Balance sheet total (assets)  1,533 2,341 2,914 2,607 3,110  

Net Debt  -1,217 -1,951 -2,502 -2,211 -2,381  
 
See the entire balance sheet

Volume 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  3,173 3,114 3,594 4,285 4,078  
Gross profit growth  -4.4% -1.9% 15.4% 19.2% -4.8%  
Employees  2 2 2 2 2  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  1,533 2,341 2,914 2,607 3,110  
Balance sheet change%  4.0% 52.7% 24.5% -10.5% 19.3%  
Added value  120.7 256.3 273.4 638.6 341.6  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -184 -62 18 -5 324  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  4.0 5.0 5.0 5.0 5.0  

Profitability 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  0.9% 7.2% 7.2% 14.5% 6.0%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  5.5% 30.3% 27.7% 24.9% 22.8%  
ROI %  9.1% 54.7% 50.2% 46.8% 44.7%  
ROE %  4.1% 43.5% 38.8% -8.6% 30.6%  

Solidity 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
Equity ratio %  51.7% 46.8% 50.9% 48.1% 50.5%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -1,008.7% -761.1% -915.0% -343.3% -696.9%  
Gearing %  10.9% 15.7% 9.9% 4.1% 0.8%  
Net interest  0 0 0 0 0  
Financing costs %  48.0% 43.6% 52.5% 844.9% 312.4%  

Liquidity 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
Quick Ratio  2.0 1.8 2.0 1.8 1.7  
Current Ratio  2.0 1.8 2.0 1.8 1.7  
Cash and cash equivalent  1,304.1 2,122.6 2,649.4 2,262.1 2,393.1  

Capital use efficiency 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  -333.6 -544.5 -985.6 -878.5 -1,098.3  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/9
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
Net sales / employee  0 0 0 0 0  
Added value / employee  60 128 137 319 171  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  60 128 137 322 171  
EBIT / employee  14 113 129 311 123  
Net earnings / employee  17 205 250 -59 216