Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TANDTEKNIK4YOU 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   2.2% 2.2% 2.2% 2.2% 2.2% 2.2% 2.2% 2.2%   Bankruptcy risk   7.3% 6.5% 2.9% 2.0% 2.9% 3.1% 15.9% 15.6%   Credit score (0-100)   34 38 58 67 58 55 12 12   Credit rating   BBB BBB BBB A BBB BBB BB BB   Credit limit (kDKK)   -0.0 0.0 0.0 0.1 0.0 0.0 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   1,285 1,228 1,400 1,450 1,293 921 0.0 0.0   EBITDA   151 339 542 358 107 42.8 0.0 0.0   EBIT   121 319 533 308 19.4 -44.3 0.0 0.0   Pre-tax profit (PTP)   86.1 264.9 524.6 301.1 13.5 -56.7 0.0 0.0   Net earnings   81.5 262.9 453.8 248.9 10.2 -46.2 0.0 0.0   Pre-tax profit without non-rec. items   86.1 265 525 301 13.5 -56.7 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   32.0 12.0 2.8 389 302 215 0.0 0.0   Shareholders equity total   -506 -243 211 403 356 310 185 185   Interest-bearing liabilities   387 375 62.8 116 169 191 0.0 0.0   Balance sheet total (assets)   339 420 654 776 782 645 185 185   Net Debt   354 204 -167 9.8 158 188 -185 -185     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   1,285 1,228 1,400 1,450 1,293 921 0.0 0.0   Gross profit growth   0.3% -4.4% 14.0% 3.6% -10.8% -28.8% -100.0% 0.0%   Employees   4 4 3 3 3 3 0 0   Employee growth %   0.0% 0.0% -25.0% 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)   339 420 654 776 782 645 185 185   Balance sheet change%   -20.6% 24.0% 55.8% 18.6% 0.7% -17.5% -71.3% 0.0%   Added value   151.2 338.6 542.3 357.7 68.9 42.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -60 -40 -18 337 -174 -174 -215 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 -1.0 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 (%)   9.4% 25.9% 38.1% 21.3% 1.5% -4.8% 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 %   13.0% 42.3% 80.9% 43.1% 2.6% -6.2% 0.0% 0.0%   ROI %   25.3% 83.7% 164.4% 77.8% 3.8% -8.6% 0.0% 0.0%   ROE %   21.3% 69.3% 143.9% 81.1% 2.7% -13.9% 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 %   -59.9% -36.7% 32.2% 51.9% 45.6% 48.1% 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, %   234.0% 60.3% -30.9% 2.7% 148.5% 438.6% 0.0% 0.0%   Gearing %   -76.4% -154.2% 29.8% 28.7% 47.5% 61.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.3% 14.1% 3.8% 8.0% 4.6% 6.9% 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   0.2 0.3 1.0 0.5 0.5 0.5 0.0 0.0   Current Ratio   0.3 0.4 1.2 0.7 0.9 1.0 0.0 0.0   Cash and cash equivalent   33.0 170.8 230.2 105.9 11.0 3.0 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   -456.4 -377.1 93.3 -94.9 -54.8 -13.8 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 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   38 85 181 119 23 14 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   38 85 181 119 36 14 0 0   EBIT / employee   30 80 178 103 6 -15 0 0   Net earnings / employee   20 66 151 83 3 -15 0 0