Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TANDLÆGE ELISABETH MELVANG 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   1.7% 2.9% 1.9% 1.0% 1.0% 1.2% 6.4% 6.2%   Credit score (0-100)   75 60 70 84 87 80 37 38   Credit rating   A BBB A A A A BBB BBB   Credit limit (kDKK)   1.9 0.0 1.1 335.9 452.8 136.7 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   4,494 4,970 10,482 11,105 11,135 10,734 0.0 0.0   EBITDA   1,037 1,037 2,586 3,291 2,230 1,140 0.0 0.0   EBIT   673 617 1,876 2,542 1,545 461 0.0 0.0   Pre-tax profit (PTP)   502.7 486.9 1,513.9 2,317.5 1,414.1 410.6 0.0 0.0   Net earnings   391.1 377.2 1,180.6 1,868.3 1,102.3 319.4 0.0 0.0   Pre-tax profit without non-rec. items   503 487 1,514 2,318 1,414 411 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   1,321 3,015 2,930 2,959 2,338 1,944 0.0 0.0   Shareholders equity total   693 570 1,640 3,395 4,106 3,925 3,575 3,575   Interest-bearing liabilities   778 184 0.0 0.0 8.6 0.0 0.0 0.0   Balance sheet total (assets)   2,611 6,282 6,566 6,759 5,751 5,945 3,575 3,575   Net Debt   766 157 -392 -606 -326 -1,113 -1,264 -1,264     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   4,494 4,970 10,482 11,105 11,135 10,734 0.0 0.0   Gross profit growth   3.3% 10.6% 110.9% 5.9% 0.3% -3.6% -100.0% 0.0%   Employees   6 12 12 11 11 12 0 0   Employee growth %   0.0% 100.0% 0.0% -8.3% 0.0% 9.1% -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)   2,611 6,282 6,566 6,759 5,751 5,945 3,575 3,575   Balance sheet change%   -20.9% 140.6% 4.5% 2.9% -14.9% 3.4% -39.9% 0.0%   Added value   1,036.9 1,037.3 2,585.9 3,290.8 2,293.6 1,140.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -601 3,273 -960 -885 -1,472 -1,239 -1,944 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 (%)   15.0% 12.4% 17.9% 22.9% 13.9% 4.3% 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 %   22.9% 13.9% 29.2% 38.2% 24.7% 7.9% 0.0% 0.0%   ROI %   45.4% 44.1% 117.6% 84.6% 36.1% 10.1% 0.0% 0.0%   ROE %   52.3% 59.7% 106.8% 74.2% 29.4% 8.0% 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 %   26.5% 9.1% 25.0% 50.2% 71.6% 66.1% 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, %   73.9% 15.1% -15.2% -18.4% -14.6% -97.6% 0.0% 0.0%   Gearing %   112.3% 32.3% 0.0% 0.0% 0.2% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   34.1% 27.5% 395.2% 0.0% 3,104.9% 1,206.3% 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   0.2 0.0 0.2 0.4 0.8 1.1 0.0 0.0   Current Ratio   0.2 0.1 0.2 0.4 0.8 1.1 0.0 0.0   Cash and cash equivalent   12.1 27.2 392.2 605.8 334.5 1,112.9 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   -1,381.7 -5,090.3 -3,657.8 -1,702.4 -176.5 203.0 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 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   173 86 215 299 209 95 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   173 86 215 299 203 95 0 0   EBIT / employee   112 51 156 231 140 38 0 0   Net earnings / employee   65 31 98 170 100 27 0 0