Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TANDLÆGE HENRIK FRANDSEN 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   1.7% 1.8% 3.4% 1.8% 3.8% 3.5% 6.0% 6.0%   Credit score (0-100)   75 72 53 70 51 52 39 39   Credit rating   A A BBB A BBB BBB BBB BBB   Credit limit (kDKK)   1.4 0.6 0.0 0.6 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   2,427 2,767 2,383 2,544 2,621 2,704 0.0 0.0   EBITDA   533 577 133 624 372 425 0.0 0.0   EBIT   258 272 -22.7 433 200 223 0.0 0.0   Pre-tax profit (PTP)   197.9 193.6 -98.5 356.0 111.3 21.4 0.0 0.0   Net earnings   152.9 155.3 -98.5 340.3 46.9 21.4 0.0 0.0   Pre-tax profit without non-rec. items   198 194 -98.5 356 111 21.4 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   1,462 1,288 1,422 1,280 1,206 1,938 0.0 0.0   Shareholders equity total   885 940 742 782 529 333 142 142   Interest-bearing liabilities   739 672 1,165 658 828 3,935 2,081 2,081   Balance sheet total (assets)   1,775 1,775 1,946 1,702 1,518 4,578 2,223 2,223   Net Debt   739 415 949 559 828 3,935 2,081 2,081     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   2,427 2,767 2,383 2,544 2,621 2,704 0.0 0.0   Gross profit growth   3.3% 14.0% -13.9% 6.8% 3.0% 3.2% -100.0% 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)   1,775 1,775 1,946 1,702 1,518 4,578 2,223 2,223   Balance sheet change%   -10.8% 0.0% 9.6% -12.5% -10.8% 201.5% -51.4% 0.0%   Added value   533.1 576.8 132.6 623.9 390.4 424.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -169 -478 -21 -333 -246 2,754 -1,938 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 -1.0 1.0 2.0 3.0 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 (%)   10.6% 9.8% -1.0% 17.0% 7.6% 8.3% 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 %   13.7% 15.3% -1.2% 23.8% 12.4% 7.3% 0.0% 0.0%   ROI %   16.1% 16.8% -1.3% 25.9% 14.3% 7.9% 0.0% 0.0%   ROE %   17.8% 17.0% -11.7% 44.7% 7.2% 5.0% 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 %   43.7% 80.4% 38.1% 46.0% 34.8% 7.3% 6.4% 6.4%   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, %   138.6% 71.9% 715.8% 89.6% 222.3% 926.4% 0.0% 0.0%   Gearing %   83.5% 71.4% 157.0% 84.2% 156.5% 1,183.2% 1,470.6% 1,470.6%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.1% 11.2% 8.2% 8.5% 11.9% 8.5% 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 1.4 0.6 0.4 0.0 0.0 0.0 0.0   Current Ratio   1.3 2.4 0.9 1.3 0.6 0.1 0.0 0.0   Cash and cash equivalent   0.0 257.1 215.8 99.5 0.0 0.0 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   71.0 266.8 -52.4 97.1 -164.7 -3,350.5 -1,040.7 -1,040.7   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   533 577 133 624 390 425 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   533 577 133 624 372 425 0 0   EBIT / employee   258 272 -23 433 200 223 0 0   Net earnings / employee   153 155 -98 340 47 21 0 0