Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TANDLÆGE TORSTEN TRABERG 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.5% 0.5%   Bankruptcy risk   1.2% 0.8% 1.0% 0.8% 1.1% 1.0% 8.2% 8.2%   Credit score (0-100)   85 92 86 91 84 86 30 30   Credit rating   A AA A AA A A BB BB   Credit limit (kDKK)   178.2 532.9 350.0 595.0 288.4 683.0 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   3,145 3,370 2,872 3,118 3,068 5,766 0.0 0.0   EBITDA   1,123 1,235 734 1,126 1,118 1,531 0.0 0.0   EBIT   799 975 619 995 969 1,348 0.0 0.0   Pre-tax profit (PTP)   587.9 1,196.2 670.3 1,183.5 266.7 1,608.6 0.0 0.0   Net earnings   458.4 933.1 521.4 923.1 208.0 1,399.8 0.0 0.0   Pre-tax profit without non-rec. items   588 1,196 670 1,183 267 1,609 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   2,376 2,177 1,733 2,062 1,955 1,816 0.0 0.0   Shareholders equity total   4,547 5,180 5,401 5,824 5,918 7,200 6,712 6,712   Interest-bearing liabilities   704 673 787 1,563 1,546 1,572 0.0 0.0   Balance sheet total (assets)   6,069 6,600 6,520 7,923 7,765 11,263 6,712 6,712   Net Debt   -289 334 278 1,214 646 -2,768 -6,712 -6,712     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   3,145 3,370 2,872 3,118 3,068 5,766 0.0 0.0   Gross profit growth   1.5% 7.2% -14.8% 8.6% -1.6% 87.9% -100.0% 0.0%   Employees   1 1 1 1 1 1 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)   6,069 6,600 6,520 7,923 7,765 11,263 6,712 6,712   Balance sheet change%   4.9% 8.7% -1.2% 21.5% -2.0% 45.0% -40.4% 0.0%   Added value   1,123.1 1,234.9 734.3 1,126.0 1,099.6 1,530.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -558 -460 -558 197 -257 -321 -1,816 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 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 (%)   25.4% 28.9% 21.6% 31.9% 31.6% 23.4% 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 %   15.1% 20.4% 12.1% 18.1% 14.5% 17.8% 0.0% 0.0%   ROI %   16.6% 22.5% 12.8% 18.7% 15.0% 20.4% 0.0% 0.0%   ROE %   10.3% 19.2% 9.9% 16.4% 3.5% 21.3% 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 %   74.9% 78.5% 82.8% 73.5% 76.2% 63.9% 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, %   -25.8% 27.1% 37.9% 107.9% 57.7% -180.9% 0.0% 0.0%   Gearing %   15.5% 13.0% 14.6% 26.8% 26.1% 21.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   42.2% 13.7% 16.5% 10.3% 56.0% 5.4% 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   1.7 0.6 1.8 0.3 0.8 1.3 0.0 0.0   Current Ratio   1.7 0.6 1.8 0.3 0.9 1.3 0.0 0.0   Cash and cash equivalent   993.7 339.0 508.8 348.6 900.4 4,340.0 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   467.4 -255.0 274.8 -956.5 -168.3 944.0 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   1,123 1,235 734 1,126 1,100 1,531 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,123 1,235 734 1,126 1,118 1,531 0 0   EBIT / employee   799 975 619 995 969 1,348 0 0   Net earnings / employee   458 933 521 923 208 1,400 0 0