Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TANDLÆGERNE SKOU 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   0.8% 0.9% 1.0% 0.6% 1.2% 0.9% 7.1% 7.1%   Credit score (0-100)   92 90 87 96 83 87 34 34   Credit rating   A A A AA A A BBB BBB   Credit limit (kDKK)   221.2 284.2 259.2 451.5 163.8 377.9 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   7,271 8,195 9,132 9,262 10,006 10,517 0.0 0.0   EBITDA   1,038 1,602 1,600 1,238 1,971 1,592 0.0 0.0   EBIT   686 1,315 1,443 1,075 1,821 1,457 0.0 0.0   Pre-tax profit (PTP)   651.0 1,320.0 1,469.2 1,100.4 1,857.6 1,511.0 0.0 0.0   Net earnings   507.8 1,029.6 1,146.0 858.5 1,448.5 1,178.5 0.0 0.0   Pre-tax profit without non-rec. items   651 1,320 1,469 1,100 1,858 1,511 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   323 61.1 276 212 223 42.5 0.0 0.0   Shareholders equity total   811 1,341 1,487 2,245 2,594 2,372 1,017 1,017   Interest-bearing liabilities   304 0.0 362 0.0 0.0 297 0.0 0.0   Balance sheet total (assets)   2,181 2,759 2,972 3,570 3,714 3,511 1,017 1,017   Net Debt   -97.9 -639 42.0 -191 -395 60.2 -567 -567     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   7,271 8,195 9,132 9,262 10,006 10,517 0.0 0.0   Gross profit growth   -8.7% 12.7% 11.4% 1.4% 8.0% 5.1% -100.0% 0.0%   Employees   13 14 14 14 14 16 0 0   Employee growth %   0.0% 7.7% 0.0% 0.0% 0.0% 14.3% -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)   2,181 2,759 2,972 3,570 3,714 3,511 1,017 1,017   Balance sheet change%   -44.6% 26.5% 7.7% 20.1% 4.0% -5.5% -71.0% 0.0%   Added value   1,038.5 1,602.0 1,600.2 1,238.0 1,984.1 1,591.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -679 -649 -43 -327 -239 -415 -42 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 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% 16.0% 15.8% 11.6% 18.2% 13.9% 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 %   22.6% 53.5% 51.7% 34.8% 51.9% 42.7% 0.0% 0.0%   ROI %   32.4% 98.3% 87.7% 53.3% 75.7% 57.3% 0.0% 0.0%   ROE %   39.6% 95.7% 81.1% 46.0% 59.9% 47.5% 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 %   37.2% 48.6% 50.0% 62.9% 69.8% 67.6% 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, %   -9.4% -39.9% 2.6% -15.4% -20.0% 3.8% 0.0% 0.0%   Gearing %   37.5% 0.0% 24.3% 0.0% 0.0% 12.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.9% 1.2% 7.1% 20.9% 0.0% 21.0% 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   0.7 1.4 1.9 2.1 2.8 2.7 0.0 0.0   Current Ratio   0.7 1.4 1.9 2.2 2.8 2.8 0.0 0.0   Cash and cash equivalent   401.8 639.2 319.5 190.7 394.8 237.1 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   -396.2 511.7 901.5 1,449.2 1,875.3 1,914.8 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   80 114 114 88 142 99 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   80 114 114 88 141 99 0 0   EBIT / employee   53 94 103 77 130 91 0 0   Net earnings / employee   39 74 82 61 103 74 0 0