Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Tandlæge Per Gaunø 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   1.7% 1.0% 1.0% 1.1% 1.5% 1.2% 6.5% 6.3%   Credit score (0-100)   75 88 86 83 75 80 37 37   Credit rating   A A A A A A BBB BBB   Credit limit (kDKK)   6.1 468.3 288.2 188.9 18.5 114.1 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   7,042 7,692 2,189 2,091 2,411 2,257 0.0 0.0   EBITDA   520 950 233 164 445 134 0.0 0.0   EBIT   134 776 43.0 -28.1 252 -31.0 0.0 0.0   Pre-tax profit (PTP)   123.9 751.6 528.8 606.6 -386.0 421.7 0.0 0.0   Net earnings   95.7 586.0 412.3 467.3 -302.3 329.1 0.0 0.0   Pre-tax profit without non-rec. items   124 752 529 607 -386 422 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   1,518 898 791 647 503 390 0.0 0.0   Shareholders equity total   3,633 4,165 4,522 4,932 4,573 4,843 4,732 4,732   Interest-bearing liabilities   107 0.0 357 361 479 577 0.0 0.0   Balance sheet total (assets)   5,395 5,923 5,508 6,066 5,465 5,885 4,732 4,732   Net Debt   30.4 -3,906 -3,424 -4,053 -3,386 -3,952 -4,045 -4,045     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   7,042 7,692 2,189 2,091 2,411 2,257 0.0 0.0   Gross profit growth   11.4% 9.2% -71.5% -4.5% 15.3% -6.4% -100.0% 0.0%   Employees   12 5 5 4 4 4 0 0   Employee growth %   0.0% -58.3% 0.0% -20.0% 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)   5,395 5,923 5,508 6,066 5,465 5,885 4,732 4,732   Balance sheet change%   -8.9% 9.8% -7.0% 10.1% -9.9% 7.7% -19.6% 0.0%   Added value   520.4 949.5 233.2 163.7 443.6 133.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -351 -3,391 -345 -336 -367 -329 -390 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 -1.0 1.0 -1.0 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 (%)   1.9% 10.1% 2.0% -1.3% 10.4% -1.4% 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 %   2.4% 13.8% 9.9% 11.2% 6.9% 8.3% 0.0% 0.0%   ROI %   3.0% 17.7% 12.0% 12.2% 7.5% 8.7% 0.0% 0.0%   ROE %   2.6% 15.0% 9.5% 9.9% -6.4% 7.0% 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 %   67.3% 69.1% 82.1% 81.3% 83.7% 82.3% 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, %   5.8% -411.4% -1,468.0% -2,476.3% -760.3% -2,957.9% 0.0% 0.0%   Gearing %   2.9% 0.0% 7.9% 7.3% 10.5% 11.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.9% 51.9% 21.7% 11.0% 187.0% 9.6% 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   0.4 2.7 5.1 5.1 5.5 5.8 0.0 0.0   Current Ratio   0.4 2.7 5.2 5.1 5.6 5.8 0.0 0.0   Cash and cash equivalent   76.4 3,905.9 3,780.2 4,414.7 3,864.7 4,528.8 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   -632.0 2,660.0 -180.6 -502.4 -128.7 -238.8 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  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   43 190 47 41 111 33 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   43 190 47 41 111 33 0 0   EBIT / employee   11 155 9 -7 63 -8 0 0   Net earnings / employee   8 117 82 117 -76 82 0 0