Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TANDLÆGESELSKABET FREDERIK STÆRKÆR JUSTESEN 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   1.8% 1.4% 1.5% 1.3% 1.4% 1.2% 4.7% 4.7%   Credit score (0-100)   74 80 75 78 77 80 45 45   Credit rating   A A A A A A BBB BBB   Credit limit (kDKK)   1.9 55.7 34.9 120.2 76.2 341.5 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   5,108 8,459 13,902 14,405 17,666 18,660 0.0 0.0   EBITDA   1,571 2,709 5,589 4,212 5,254 5,716 0.0 0.0   EBIT   659 1,463 4,189 2,808 3,765 4,451 0.0 0.0   Pre-tax profit (PTP)   284.9 1,077.6 3,860.2 2,593.0 3,536.1 4,218.9 0.0 0.0   Net earnings   217.6 839.3 3,007.8 2,021.4 2,760.1 3,354.5 0.0 0.0   Pre-tax profit without non-rec. items   285 1,078 3,860 2,593 3,536 4,219 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   4,464 4,075 3,734 3,293 4,352 4,582 0.0 0.0   Shareholders equity total   1,605 2,444 5,452 4,473 6,233 8,588 8,508 8,508   Interest-bearing liabilities   5,349 7,269 5,924 5,142 4,400 4,064 0.0 0.0   Balance sheet total (assets)   8,558 12,220 15,739 13,568 14,208 15,803 8,508 8,508   Net Debt   5,096 5,493 1,331 1,596 646 -1,342 -3,488 -3,488     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   5,108 8,459 13,902 14,405 17,666 18,660 0.0 0.0   Gross profit growth   8.0% 65.6% 64.3% 3.6% 22.6% 5.6% -100.0% 0.0%   Employees   8 11 14 15 14 14 0 0   Employee growth %   14.3% 37.5% 27.3% 7.1% -6.7% 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)   8,558 12,220 15,739 13,568 14,208 15,803 8,508 8,508   Balance sheet change%   44.0% 42.8% 28.8% -13.8% 4.7% 11.2% -46.2% 0.0%   Added value   1,571.4 2,708.9 5,589.4 4,211.6 5,168.5 5,715.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   3,908 486 -952 -2,434 -937 -1,499 -4,582 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 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 (%)   12.9% 17.3% 30.1% 19.5% 21.3% 23.9% 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 %   9.2% 14.1% 30.0% 19.3% 27.1% 29.7% 0.0% 0.0%   ROI %   11.5% 17.0% 37.9% 25.6% 35.7% 37.0% 0.0% 0.0%   ROE %   14.5% 41.5% 76.2% 40.7% 51.6% 45.3% 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 %   18.8% 20.1% 34.8% 33.4% 43.9% 54.6% 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, %   324.3% 202.8% 23.8% 37.9% 12.3% -23.5% 0.0% 0.0%   Gearing %   333.3% 297.4% 108.7% 114.9% 70.6% 47.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.3% 6.1% 5.1% 4.3% 4.9% 5.8% 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   0.1 0.6 1.1 0.8 0.9 1.3 0.0 0.0   Current Ratio   0.1 0.6 1.0 0.8 0.9 1.2 0.0 0.0   Cash and cash equivalent   252.8 1,776.5 4,592.8 3,545.6 3,754.3 5,406.8 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   -2,558.1 -1,616.7 246.6 -1,332.4 -699.1 1,200.0 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 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   196 246 399 281 369 408 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   196 246 399 281 375 408 0 0   EBIT / employee   82 133 299 187 269 318 0 0   Net earnings / employee   27 76 215 135 197 240 0 0