Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TANDLÆGE SUSANNE JENSEN 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   2.1% 1.9% 1.7% 1.7% 2.3% 1.9% 11.2% 11.2%   Credit score (0-100)   69 72 73 72 64 69 22 22   Credit rating   A A A A BBB A BB BB   Credit limit (kDKK)   0.1 0.3 1.5 1.7 0.0 0.6 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   851 856 1,072 1,291 1,171 1,323 0.0 0.0   EBITDA   315 337 350 356 213 338 0.0 0.0   EBIT   226 242 245 319 116 261 0.0 0.0   Pre-tax profit (PTP)   223.0 236.0 241.9 312.7 109.1 262.6 0.0 0.0   Net earnings   173.0 183.0 186.0 243.4 84.2 204.6 0.0 0.0   Pre-tax profit without non-rec. items   223 236 242 313 109 263 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   36.0 278 358 321 224 146 0.0 0.0   Shareholders equity total   556 685 817 1,003 1,008 1,153 1,012 1,012   Interest-bearing liabilities   212 0.0 40.4 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   873 783 1,011 1,166 1,110 1,304 1,012 1,012   Net Debt   -394 -334 -496 -722 -704 -990 -1,012 -1,012     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   851 856 1,072 1,291 1,171 1,323 0.0 0.0   Gross profit growth   0.2% 0.6% 25.2% 20.4% -9.2% 13.0% -100.0% 0.0%   Employees   0 0 2 2 2 2 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)   873 783 1,011 1,166 1,110 1,304 1,012 1,012   Balance sheet change%   23.5% -10.3% 29.2% 15.3% -4.8% 17.5% -22.3% 0.0%   Added value   315.0 337.0 349.6 355.9 152.9 337.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -181 82 -92 -74 -195 -155 -146 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 (%)   26.6% 28.3% 22.8% 24.7% 9.9% 19.7% 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 %   28.7% 29.2% 27.3% 29.3% 10.2% 21.8% 0.0% 0.0%   ROI %   32.9% 33.3% 31.5% 33.7% 11.3% 24.2% 0.0% 0.0%   ROE %   34.9% 29.5% 24.8% 26.8% 8.4% 18.9% 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 %   63.7% 87.5% 80.8% 86.1% 90.9% 88.5% 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, %   -125.1% -99.1% -142.0% -202.7% -330.0% -293.2% 0.0% 0.0%   Gearing %   38.1% 0.0% 4.9% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.1% 5.7% 14.9% 30.5% 0.0% 0.0% 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   2.1 4.1 3.2 5.4 9.1 7.4 0.0 0.0   Current Ratio   2.2 4.3 3.3 5.6 9.2 7.6 0.0 0.0   Cash and cash equivalent   606.0 334.0 536.8 721.5 704.2 990.3 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   372.0 324.0 425.5 657.7 750.8 966.3 0.0 0.0   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   0 0 175 178 76 169 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 175 178 107 169 0 0   EBIT / employee   0 0 122 159 58 130 0 0   Net earnings / employee   0 0 93 122 42 102 0 0