Tandlæge Aviaja Fleischer ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Bankruptcy risk for industry  0.5% 0.5% 0.5% 0.5% 0.5%  
Bankruptcy risk  13.9% 11.4% 7.8% 16.5% 13.4%  
Credit score (0-100)  16 20 31 10 17  
Credit rating  BB BB BB BB BB  
Credit limit (kDKK)  -0.0 -0.0 0.0 0.0 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12

Net sales  0 0 0 0 0  
Gross profit  1,103 2,535 6,038 4,896 6,017  
EBITDA  -155 769 4,706 3,286 3,852  
EBIT  -688 176 4,058 2,566 3,168  
Pre-tax profit (PTP)  -800.2 16.2 901.4 -568.7 20.3  
Net earnings  -631.4 18.4 702.3 -446.9 14.6  
Pre-tax profit without non-rec. items  -800 16.2 901 -569 20.3  

 
See the entire income statement

Balance sheet (kDKK) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12

Tangible assets total  3,014 2,693 2,463 1,808 1,296  
Shareholders equity total  -1,351 -1,333 -631 -1,078 -1,063  
Interest-bearing liabilities  2,614 2,629 1,417 1,123 1,262  
Balance sheet total (assets)  3,942 3,548 3,335 2,587 2,696  

Net Debt  2,609 2,627 1,218 1,100 1,260  
 
See the entire balance sheet

Volume 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  1,103 2,535 6,038 4,896 6,017  
Gross profit growth  -29.7% 129.9% 138.2% -18.9% 22.9%  
Employees  3 6 3 4 4  
Employee growth %  0.0% 100.0% -50.0% 33.3% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  3,942 3,548 3,335 2,587 2,696  
Balance sheet change%  154.8% -10.0% -6.0% -22.4% 4.2%  
Added value  -154.6 768.6 4,706.0 3,213.7 3,852.3  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  1,621 -978 -943 -1,440 -1,261  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  -1.0 1.0 2.0 3.0 4.0  

Profitability 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  -62.4% 7.0% 67.2% 52.4% 52.6%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  -18.1% 3.5% 24.9% -9.3% 6.8%  
ROI %  -28.8% 6.8% 53.6% -27.2% 20.5%  
ROE %  -23.0% 0.5% 20.4% -15.1% 0.6%  

Solidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Equity ratio %  -25.5% -27.3% -15.9% -29.4% -28.3%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -1,687.2% 341.8% 25.9% 33.5% 32.7%  
Gearing %  -193.4% -197.2% -224.6% -104.2% -118.7%  
Net interest  0 0 0 0 0  
Financing costs %  4.9% 6.2% 9.8% 16.9% 19.5%  

Liquidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Quick Ratio  0.3 0.3 0.8 0.8 1.3  
Current Ratio  0.3 0.3 0.8 0.8 1.3  
Cash and cash equivalent  5.4 2.6 198.4 22.5 2.1  

Capital use efficiency 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  -1,432.7 -1,245.2 -181.1 -125.4 321.5  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales / employee  0 0 0 0 0  
Added value / employee  -52 128 1,569 803 963  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  -52 128 1,569 821 963  
EBIT / employee  -229 29 1,353 641 792  
Net earnings / employee  -210 3 234 -112 4