Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TANDLÆGERNE I JELS 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   4.8% 4.7% 2.9% 2.0% 1.6% 2.0% 7.3% 7.3%   Credit score (0-100)   46 46 57 67 74 68 33 33   Credit rating   BBB BBB BBB A A A BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.6 11.9 0.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   5,238 7,614 10,459 11,836 10,737 10,901 0.0 0.0   EBITDA   662 797 1,602 2,047 931 553 0.0 0.0   EBIT   263 353 1,321 1,754 648 249 0.0 0.0   Pre-tax profit (PTP)   249.6 347.1 1,365.0 1,826.0 685.1 234.1 0.0 0.0   Net earnings   148.5 267.5 1,044.7 1,664.4 532.5 167.0 0.0 0.0   Pre-tax profit without non-rec. items   250 347 1,365 1,826 685 234 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   630 693 444 1,527 438 474 0.0 0.0   Shareholders equity total   449 716 1,761 3,425 2,508 2,175 1,703 1,703   Interest-bearing liabilities   618 455 53.9 363 472 469 0.0 0.0   Balance sheet total (assets)   3,019 3,671 3,825 5,305 5,092 3,945 1,703 1,703   Net Debt   337 -97.5 -963 315 365 406 -978 -978     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   5,238 7,614 10,459 11,836 10,737 10,901 0.0 0.0   Gross profit growth   20.2% 45.4% 37.4% 13.2% -9.3% 1.5% -100.0% 0.0%   Employees   10 11 16 17 0 18 0 0   Employee growth %   25.0% 10.0% 45.5% 6.3% -100.0% 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)   3,019 3,671 3,825 5,305 5,092 3,945 1,703 1,703   Balance sheet change%   -26.1% 21.6% 4.2% 38.7% -4.0% -22.5% -56.8% 0.0%   Added value   662.1 796.7 1,602.2 2,046.8 941.6 553.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -461 -525 -675 914 -1,530 -427 -474 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   5.0% 4.6% 12.6% 14.8% 6.0% 2.3% 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 %   8.0% 11.2% 36.8% 40.2% 13.9% 6.9% 0.0% 0.0%   ROI %   12.1% 23.9% 70.2% 57.4% 19.0% 9.4% 0.0% 0.0%   ROE %   44.6% 45.9% 84.4% 64.2% 18.0% 7.1% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   15.3% 20.6% 46.0% 64.6% 49.3% 55.1% 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, %   50.9% -12.2% -60.1% 15.4% 39.2% 73.5% 0.0% 0.0%   Gearing %   137.9% 63.5% 3.1% 10.6% 18.8% 21.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.0% 5.2% 5.7% 3.9% 9.4% 16.5% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.6 0.9 1.9 2.4 1.9 2.2 0.0 0.0   Current Ratio   0.6 0.8 1.9 2.4 1.9 2.2 0.0 0.0   Cash and cash equivalent   281.4 552.5 1,016.5 48.1 106.9 62.6 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   -853.7 -480.9 1,162.6 1,580.2 1,749.9 1,480.2 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   66 72 100 120 0 31 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   66 72 100 120 0 31 0 0   EBIT / employee   26 32 83 103 0 14 0 0   Net earnings / employee   15 24 65 98 0 9 0 0