Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TANDLÆGERNE ANNE OG STEEN BERTRAM-JAKOBSEN 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1.1% 1.0% 3.7% 2.7% 2.0% 8.1% 16.1% 15.9%   Credit score (0-100)   86 88 52 59 68 29 11 12   Credit rating   A A BBB BBB A BB BB BB   Credit limit (kDKK)   73.9 146.6 0.0 0.0 0.2 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,069 4,183 4,186 4,228 4,088 2,000 0.0 0.0   EBITDA   621 949 -64.7 213 198 -655 0.0 0.0   EBIT   568 860 -154 137 142 -703 0.0 0.0   Pre-tax profit (PTP)   579.0 871.4 -150.0 135.9 143.3 -719.4 0.0 0.0   Net earnings   451.9 679.6 -117.1 105.9 111.5 -562.5 0.0 0.0   Pre-tax profit without non-rec. items   579 871 -150 136 143 -719 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   509 419 330 254 197 0.0 0.0 0.0   Shareholders equity total   662 890 92.9 199 310 47.8 -162 -162   Interest-bearing liabilities   0.0 0.0 0.0 86.6 0.0 277 162 162   Balance sheet total (assets)   1,750 2,152 1,239 842 939 462 0.0 0.0   Net Debt   -570 -803 -234 -84.4 -373 54.9 162 162     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   4,069 4,183 4,186 4,228 4,088 2,000 0.0 0.0   Gross profit growth   -10.3% 2.8% 0.1% 1.0% -3.3% -51.1% -100.0% 0.0%   Employees   9 9 11 9 8 8 0 0   Employee growth %   0.0% 0.0% 22.2% -18.2% -11.1% 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)   1,750 2,152 1,239 842 939 462 0 0   Balance sheet change%   -2.7% 23.0% -42.4% -32.0% 11.5% -50.8% -100.0% 0.0%   Added value   620.9 949.1 -64.7 213.0 217.1 -654.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   268 -179 -179 -151 -113 -246 0 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 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   14.0% 20.5% -3.7% 3.3% 3.5% -35.1% 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 %   32.7% 44.7% -8.7% 13.7% 16.4% -99.8% 0.0% 0.0%   ROI %   81.5% 107.3% -28.1% 65.7% 45.5% -213.5% 0.0% 0.0%   ROE %   65.5% 87.6% -23.8% 72.6% 43.8% -314.2% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   38.5% 42.4% 7.7% 25.5% 35.6% 10.3% -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, %   -91.9% -84.6% 361.5% -39.6% -188.2% -8.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 43.6% 0.0% 579.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 15.5% 5.8% 14.7% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.2 1.6 0.7 0.8 1.1 1.1 0.0 0.0   Current Ratio   1.2 1.6 0.7 0.8 1.1 1.1 0.0 0.0   Cash and cash equivalent   570.3 803.0 233.8 171.0 373.1 221.9 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   194.1 610.2 -295.8 -120.6 42.9 47.8 -81.1 -81.1   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   69 105 -6 24 27 -82 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   69 105 -6 24 25 -82 0 0   EBIT / employee   63 96 -14 15 18 -88 0 0   Net earnings / employee   50 76 -11 12 14 -70 0 0