Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TANDLÆGE N.O. JEPPESEN 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   0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.5%   Bankruptcy risk   3.6% 3.3% 2.7% 2.9% 4.2% 5.0% 13.2% 13.2%   Credit score (0-100)   54 56 60 57 48 43 17 17   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 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 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   14,989 14,497 11,403 11,856 10,268 10,626 0.0 0.0   EBITDA   1,871 2,726 2,575 1,695 715 528 0.0 0.0   EBIT   1,439 2,292 2,213 1,317 351 194 0.0 0.0   Pre-tax profit (PTP)   1,428.6 2,313.9 2,216.9 1,318.9 356.7 190.4 0.0 0.0   Net earnings   1,090.0 1,814.0 1,730.5 993.6 279.6 149.2 0.0 0.0   Pre-tax profit without non-rec. items   1,429 2,314 2,217 1,319 357 190 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   1,782 1,704 1,520 1,276 1,225 969 0.0 0.0   Shareholders equity total   1,545 2,359 2,290 1,558 848 722 452 452   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 62.3 0.0 0.0   Balance sheet total (assets)   4,718 5,173 6,150 4,248 2,819 3,121 452 452   Net Debt   -1,820 -1,335 -2,246 -841 -553 -1,060 -452 -452     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   14,989 14,497 11,403 11,856 10,268 10,626 0.0 0.0   Gross profit growth   0.9% -3.3% -21.3% 4.0% -13.4% 3.5% -100.0% 0.0%   Employees   22 22 19 18 17 18 0 0   Employee growth %   10.0% 0.0% -13.6% -5.3% -5.6% 5.9% -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)   4,718 5,173 6,150 4,248 2,819 3,121 452 452   Balance sheet change%   -46.6% 9.6% 18.9% -30.9% -33.6% 10.7% -85.5% 0.0%   Added value   1,871.1 2,725.9 2,575.4 1,694.7 729.1 527.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   367 -512 -546 -622 -415 -590 -969 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 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 (%)   9.6% 15.8% 19.4% 11.1% 3.4% 1.8% 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 %   21.4% 47.0% 39.6% 25.9% 10.7% 7.1% 0.0% 0.0%   ROI %   74.6% 110.0% 80.4% 58.8% 29.7% 24.1% 0.0% 0.0%   ROE %   57.4% 92.9% 74.4% 51.6% 23.2% 19.0% 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 %   32.7% 45.6% 37.2% 36.7% 30.1% 23.1% 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, %   -97.3% -49.0% -87.2% -49.6% -77.3% -200.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 8.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 64.5% 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   0.9 1.3 1.4 1.0 0.7 0.8 0.0 0.0   Current Ratio   0.9 1.3 1.4 1.0 0.7 0.8 0.0 0.0   Cash and cash equivalent   1,820.2 1,334.7 2,246.4 840.5 553.2 1,122.4 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   -440.9 676.5 1,176.8 99.2 -563.7 -447.4 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   85 124 136 94 43 29 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   85 124 136 94 42 29 0 0   EBIT / employee   65 104 116 73 21 11 0 0   Net earnings / employee   50 82 91 55 16 8 0 0