Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TANDLÆGE KARIN NØDDEGAARD HANSEN. SKÆVINGE 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   1.5% 1.9% 1.8% 1.7% 2.2% 1.7% 18.7% 18.4%   Credit score (0-100)   77 71 72 71 66 72 7 8   Credit rating   A A A A BBB A B B   Credit limit (kDKK)   9.1 0.8 1.4 2.3 0.1 1.9 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   1,900 1,824 1,952 2,020 2,049 1,813 0.0 0.0   EBITDA   870 829 941 969 974 693 0.0 0.0   EBIT   864 820 933 945 949 656 0.0 0.0   Pre-tax profit (PTP)   824.0 782.9 904.7 935.3 948.6 661.4 0.0 0.0   Net earnings   638.1 610.7 705.7 729.5 738.6 515.0 0.0 0.0   Pre-tax profit without non-rec. items   824 783 905 935 949 661 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   9.0 0.0 93.8 69.4 45.1 111 0.0 0.0   Shareholders equity total   1,280 1,291 996 1,026 1,044 859 59.4 59.4   Interest-bearing liabilities   644 849 438 639 0.0 216 0.0 0.0   Balance sheet total (assets)   2,286 2,522 1,955 2,135 1,424 1,421 59.4 59.4   Net Debt   -1,452 -1,565 -1,198 -1,259 -1,300 -969 -59.4 -59.4     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   1,900 1,824 1,952 2,020 2,049 1,813 0.0 0.0   Gross profit growth   10.6% -4.0% 7.1% 3.4% 1.5% -11.5% -100.0% 0.0%   Employees   0 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)   2,286 2,522 1,955 2,135 1,424 1,421 59 59   Balance sheet change%   12.9% 10.3% -22.5% 9.2% -33.3% -0.3% -95.8% 0.0%   Added value   870.3 828.9 941.3 969.4 973.6 693.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -12 -18 85 -49 -49 30 -111 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 (%)   45.5% 45.0% 47.8% 46.8% 46.3% 36.2% 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 %   40.2% 34.1% 41.7% 46.8% 54.1% 46.8% 0.0% 0.0%   ROI %   48.3% 40.3% 51.5% 61.1% 71.1% 62.8% 0.0% 0.0%   ROE %   51.8% 47.5% 61.7% 72.1% 71.4% 54.1% 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 %   56.0% 51.2% 51.0% 48.0% 73.3% 60.5% 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, %   -166.8% -188.8% -127.3% -129.9% -133.5% -139.9% 0.0% 0.0%   Gearing %   50.3% 65.8% 43.9% 62.3% 0.0% 25.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.4% 5.1% 4.4% 4.1% 4.5% 3.5% 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   2.3 2.1 2.0 1.9 3.6 2.3 0.0 0.0   Current Ratio   2.3 2.1 2.0 1.9 3.6 2.3 0.0 0.0   Cash and cash equivalent   2,096.1 2,414.6 1,636.1 1,898.4 1,300.0 1,185.4 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   1,242.8 1,271.4 910.8 916.0 945.2 689.9 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   0 414 471 485 487 347 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 414 471 485 487 347 0 0   EBIT / employee   0 410 466 473 475 328 0 0   Net earnings / employee   0 305 353 365 369 257 0 0