CVR number 38792563
Industry 86.2300 Dental practice activities

Tandlæge Christian Ibsen-Bjerget ApS

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Bankruptcy risk for industry  0.5% 0.5% 0.5% 0.5% 0.5%  
Bankruptcy risk  1.5% 1.5% 1.0% 1.0% 1.1%  
Credit score (0-100)  77 77 84 85 83  
Credit rating  A A A A A  
Credit limit (kDKK)  18.9 36.6 361.8 521.9 547.4  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Gross profit  5,270 6,753 5,427 6,762 6,762  
EBITDA  2,393 3,974 3,126 3,822 2,899  
EBIT  1,735 3,078 1,758 2,970 2,843  
Pre-tax profit (PTP)  1,711.7 2,987.4 1,339.8 3,425.4 3,899.8  
Net earnings  1,334.6 2,330.2 940.8 2,635.1 3,171.1  
Pre-tax profit without non-rec. items  1,712 2,987 1,340 3,425 3,900  
 
See the entire income statement

Balance sheet (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Tangible assets total  564 1,259 763 476 550  
Shareholders equity total  2,604 4,804 5,615 8,120 11,161  
Interest-bearing liabilities  3,397 2,958 2,525 1,480 0.0  
Balance sheet total (assets)  8,084 9,924 9,682 10,895 13,118  
Net Debt  731 2,526 2,297 907 -800  
 
See the entire balance sheet

Volume 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  5,270 6,753 5,427 6,762 6,762  
Gross profit growth  8.8% 28.1% -19.6% 24.6% -0.0%  
Employees  9 7 5 7 7  
Employee growth %  0.0% -22.2% -28.6% 40.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  8,084 9,924 9,682 10,895 13,118  
Balance sheet change%  23.7% 22.8% -2.4% 12.5% 20.4%  
Added value  2,393.2 3,974.0 3,126.1 4,338.7 2,898.7  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -816 -555 -1,434 -1,704 256  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  3.0 4.0 5.0 5.0 5.0  

Profitability 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  32.9% 45.6% 32.4% 43.9% 42.1%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  24.9% 34.5% 18.3% 34.5% 32.8%  
ROI %  31.4% 43.9% 22.0% 39.2% 37.1%  
ROE %  66.7% 62.9% 18.1% 38.4% 32.9%  

Solidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Equity ratio %  32.8% 49.1% 59.3% 74.5% 85.1%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  30.5% 63.6% 73.5% 23.7% -27.6%  
Gearing %  130.5% 61.6% 45.0% 18.2% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  3.1% 3.8% 16.6% 6.2% 4.8%  

Liquidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Quick Ratio  2.3 0.7 1.1 1.5 3.0  
Current Ratio  2.1 0.7 1.0 1.5 3.1  
Cash and cash equivalent  2,666.0 431.7 227.1 572.6 800.5  

Capital use efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  2,167.1 -785.4 -32.9 763.7 2,096.7  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales / employee  0 0 0 0 0  
Added value / employee  266 568 625 620 414  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  266 568 625 546 414  
EBIT / employee  193 440 352 424 406  
Net earnings / employee  148 333 188 376 453