Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TANDLÆGE ANNA MARIA BODDUM-OLESEN 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.5%   Bankruptcy risk   2.0% 1.9% 2.3% 2.3% 1.2% 1.0% 8.4% 8.2%   Credit score (0-100)   70 69 63 65 80 86 29 30   Credit rating   A A BBB BBB A A BB BB   Credit limit (kDKK)   0.8 1.3 0.1 0.1 168.9 408.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,723 1,759 2,096 1,713 2,030 1,341 0.0 0.0   EBITDA   966 1,204 1,308 792 1,057 439 0.0 0.0   EBIT   677 915 1,020 616 1,037 433 0.0 0.0   Pre-tax profit (PTP)   1,074.8 1,768.2 1,029.3 1,420.8 2,037.4 1,318.1 0.0 0.0   Net earnings   839.9 1,377.9 830.2 1,109.7 1,589.6 1,029.4 0.0 0.0   Pre-tax profit without non-rec. items   1,075 1,768 1,029 1,421 2,037 1,318 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   594 1,438 227 52.0 32.9 26.8 0.0 0.0   Shareholders equity total   3,744 5,011 5,728 4,931 6,021 6,750 6,607 6,607   Interest-bearing liabilities   4.3 3.1 0.3 2.9 2.9 2.9 0.0 0.0   Balance sheet total (assets)   4,159 5,592 6,055 5,400 6,660 7,177 6,607 6,607   Net Debt   -1,607 -1,757 -212 -536 -1,681 -2,075 -6,607 -6,607     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   1,723 1,759 2,096 1,713 2,030 1,341 0.0 0.0   Gross profit growth   6.9% 2.1% 19.2% -18.3% 18.5% -33.9% -100.0% 0.0%   Employees   1 1 1 1 1 1 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)   4,159 5,592 6,055 5,400 6,660 7,177 6,607 6,607   Balance sheet change%   18.4% 34.5% 8.3% -10.8% 23.3% 7.8% -7.9% 0.0%   Added value   966.4 1,204.0 1,307.7 792.4 1,213.1 438.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -578 466 -1,588 -352 -41 -12 -27 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   39.3% 52.0% 48.7% 36.0% 51.1% 32.3% 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 %   28.2% 36.7% 18.0% 25.3% 34.0% 19.1% 0.0% 0.0%   ROI %   29.9% 39.2% 19.0% 26.6% 36.6% 20.2% 0.0% 0.0%   ROE %   24.7% 31.5% 15.5% 20.8% 29.0% 16.1% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   90.0% 89.6% 94.6% 91.3% 90.4% 94.1% 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, %   -166.3% -145.9% -16.2% -67.7% -158.9% -472.7% 0.0% 0.0%   Gearing %   0.1% 0.1% 0.0% 0.1% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   260.5% 514.0% 945.9% 1,661.0% 464.8% 88.2% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   14.4 8.7 27.6 14.3 7.8 14.0 0.0 0.0   Current Ratio   14.4 8.7 27.6 14.3 7.8 14.0 0.0 0.0   Cash and cash equivalent   1,611.1 1,759.7 211.9 539.0 1,683.6 2,077.7 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   2,876.7 3,338.3 5,332.3 4,701.0 3,463.5 3,747.1 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   966 1,204 1,308 792 1,213 439 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   966 1,204 1,308 792 1,057 439 0 0   EBIT / employee   677 915 1,020 616 1,037 433 0 0   Net earnings / employee   840 1,378 830 1,110 1,590 1,029 0 0