Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TANDLÆGE ANDERS BANG 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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   1.3% 1.4% 1.5% 1.8% 3.0% 1.3% 5.1% 4.9%   Credit score (0-100)   82 79 77 70 57 79 43 45   Credit rating   A A A A BBB A BBB BBB   Credit limit (kDKK)   120.5 71.9 49.1 6.3 0.0 219.6 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   2,413 2,416 2,144 2,007 2,221 2,126 0.0 0.0   EBITDA   1,356 1,348 1,315 1,252 1,442 1,304 0.0 0.0   EBIT   1,192 1,185 1,173 1,118 1,314 1,178 0.0 0.0   Pre-tax profit (PTP)   819.3 1,911.1 4,499.5 932.6 -1,171.8 2,908.0 0.0 0.0   Net earnings   639.0 1,490.9 3,508.5 455.9 -991.1 2,234.0 0.0 0.0   Pre-tax profit without non-rec. items   819 1,911 4,500 933 -1,172 2,908 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   3,298 3,192 3,108 3,032 2,962 2,893 0.0 0.0   Shareholders equity total   6,737 7,228 9,736 11,283 10,178 12,294 12,047 12,047   Interest-bearing liabilities   13.7 12.0 83.0 46.2 42.1 45.8 0.0 0.0   Balance sheet total (assets)   8,797 10,003 14,310 15,541 14,420 14,801 12,047 12,047   Net Debt   -4,812 -6,251 -10,570 -11,939 -10,431 -11,342 -11,817 -11,817     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   2,413 2,416 2,144 2,007 2,221 2,126 0.0 0.0   Gross profit growth   -6.5% 0.1% -11.2% -6.4% 10.7% -4.3% -100.0% 0.0%   Employees   2 2 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)   8,797 10,003 14,310 15,541 14,420 14,801 12,047 12,047   Balance sheet change%   3.8% 13.7% 43.1% 8.6% -7.2% 2.6% -18.6% 0.0%   Added value   1,356.1 1,348.0 1,314.7 1,252.2 1,448.3 1,304.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -329 -327 -283 -268 -255 -253 -2,893 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 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 (%)   49.4% 49.0% 54.7% 55.7% 59.2% 55.4% 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 %   14.6% 22.4% 39.3% 8.2% 15.8% 21.3% 0.0% 0.0%   ROI %   17.8% 29.6% 55.4% 11.5% 21.9% 27.6% 0.0% 0.0%   ROE %   9.2% 21.4% 41.4% 4.3% -9.2% 19.9% 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 %   76.6% 72.2% 68.0% 72.6% 70.6% 83.1% 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, %   -354.9% -463.7% -804.0% -953.4% -723.6% -869.6% 0.0% 0.0%   Gearing %   0.2% 0.2% 0.9% 0.4% 0.4% 0.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6,474.0% 1,528.5% 594.6% 450.3% 8,013.7% 474.2% 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   2.6 2.4 2.5 2.9 2.7 4.7 0.0 0.0   Current Ratio   2.6 2.4 2.5 2.9 2.7 4.7 0.0 0.0   Cash and cash equivalent   4,825.9 6,262.7 10,653.1 11,985.0 10,473.3 11,387.6 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   -844.5 3,696.4 -4,114.4 -3,814.1 -2,942.2 -1,842.9 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   678 674 657 626 724 652 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   678 674 657 626 721 652 0 0   EBIT / employee   596 592 587 559 657 589 0 0   Net earnings / employee   320 745 1,754 228 -496 1,117 0 0