Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TANDLÆGE LOUISE WØLUND THOMASSEN 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   16.4% 16.0% 17.3% 10.1% 12.5% 14.0% 14.6% 14.6%   Credit score (0-100)   13 13 10 26 19 14 14 14   Credit rating   BB BB BB BB BB BB BB BB   Credit limit (kDKK)   -0.0 -0.0 -0.0 -0.0 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)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -97.0 -115 -176 -180 870 -14.0 0.0 0.0   EBITDA   -888 -882 -1,065 -849 700 -14.0 0.0 0.0   EBIT   -888 -882 -1,065 -902 700 -14.0 0.0 0.0   Pre-tax profit (PTP)   78.1 55.8 -332.3 87.6 892.5 -20.5 0.0 0.0   Net earnings   98.0 43.3 -259.6 68.3 841.7 -21.7 0.0 0.0   Pre-tax profit without non-rec. items   78.1 55.8 -332 87.6 893 -20.5 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   0.0 0.0 0.0 91.3 0.0 0.0 0.0 0.0   Shareholders equity total   56.3 99.6 -160 -91.7 750 672 535 535   Interest-bearing liabilities   0.0 0.0 210 715 661 234 0.0 0.0   Balance sheet total (assets)   271 250 93.8 632 1,499 922 535 535   Net Debt   -200 -171 210 715 -789 -654 -535 -535     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   -97.0 -115 -176 -180 870 -14.0 0.0 0.0   Gross profit growth   0.0% -18.7% -52.5% -2.3% 0.0% 0.0% 0.0% 0.0%   Employees   0 0 1 1 1 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   271 250 94 632 1,499 922 535 535   Balance sheet change%   0.0% -7.7% -62.4% 574.1% 137.1% -38.5% -42.0% 0.0%   Added value   -888.4 -882.3 -1,064.8 -849.3 752.7 -14.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 445 -498 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 -3.0 -4.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 (%)   915.8% 766.2% 606.3% 502.1% 80.5% 100.0% 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 %   36.2% 25.8% -126.4% 21.0% 81.3% -1.2% 0.0% 0.0%   ROI %   127.0% 63.7% -185.4% 22.2% 85.0% -1.2% 0.0% 0.0%   ROE %   174.1% 55.6% -268.5% 18.8% 121.8% -3.1% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   20.8% 39.9% -63.0% -12.7% 50.0% 72.9% 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, %   22.6% 19.4% -19.8% -84.2% -112.7% 4,658.6% 0.0% 0.0%   Gearing %   0.0% 0.0% -131.5% -779.6% 88.2% 34.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 13.5% 3.2% 1.6% 1.5% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   1.3 2.0 0.3 0.1 2.0 3.7 0.0 0.0   Current Ratio   1.3 2.0 0.3 0.2 2.0 3.7 0.0 0.0   Cash and cash equivalent   200.4 171.0 0.0 0.0 1,450.0 888.0 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   59.2 115.0 -178.0 -607.2 750.0 671.8 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 -1,065 -849 753 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -1,065 -849 700 0 0 0   EBIT / employee   0 0 -1,065 -902 700 0 0 0   Net earnings / employee   0 0 -260 68 842 0 0 0