Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Dansk Tandteknik 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   0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.5%   Bankruptcy risk   4.0% 6.0% 4.9% 10.4% 9.5% 6.3% 18.1% 18.1%   Credit score (0-100)   51 40 44 22 25 36 8 8   Credit rating   BBB BBB BBB BB BB BBB B B   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 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   666 464 551 283 376 628 0.0 0.0   EBITDA   666 464 551 283 376 628 0.0 0.0   EBIT   504 258 395 232 332 581 0.0 0.0   Pre-tax profit (PTP)   501.4 254.6 393.3 227.1 330.4 580.5 0.0 0.0   Net earnings   390.3 197.4 306.8 176.2 257.6 451.9 0.0 0.0   Pre-tax profit without non-rec. items   501 255 393 227 330 580 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   240 143 67.0 40.0 20.0 24.6 0.0 0.0   Shareholders equity total   440 247 357 226 308 502 202 202   Interest-bearing liabilities   206 25.1 23.1 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,025 570 805 418 553 867 202 202   Net Debt   -253 -55.2 -564 -165 -118 -635 -202 -202     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   666 464 551 283 376 628 0.0 0.0   Gross profit growth   51.5% -30.3% 18.7% -48.6% 32.8% 66.8% -100.0% 0.0%   Employees   3 4 2 2 3 3 0 0   Employee growth %   50.0% 33.3% -50.0% 0.0% 50.0% 0.0% -100.0% 0.0%   Employee expenses   -1,988.5 -2,332.3 -2,022.1 -1,499.1 -1,940.2 -1,960.2 0.0 0.0   Balance sheet total (assets)   1,025 570 805 418 553 867 202 202   Balance sheet change%   -7.1% -44.4% 41.2% -48.1% 32.3% 56.8% -76.7% 0.0%   Added value   2,654.1 2,796.5 2,573.2 1,782.4 2,323.5 2,587.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -104 -412 -312 -102 -88 -66 -25 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 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 (%)   75.7% 55.7% 71.7% 82.0% 88.3% 92.6% 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 %   47.4% 32.4% 57.5% 38.0% 68.5% 81.9% 0.0% 0.0%   ROI %   69.8% 56.2% 121.2% 76.6% 124.5% 143.4% 0.0% 0.0%   ROE %   113.5% 57.4% 101.6% 60.4% 96.5% 111.6% 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 %   43.0% 43.4% 44.3% 54.1% 55.7% 57.9% 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, %   -38.0% -11.9% -102.4% -58.3% -31.3% -101.2% 0.0% 0.0%   Gearing %   46.9% 10.2% 6.5% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.6% 3.2% 8.0% 44.5% 0.0% 0.0% 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   0.8 0.7 1.4 1.5 1.9 2.2 0.0 0.0   Current Ratio   0.8 0.7 1.4 1.5 1.9 2.2 0.0 0.0   Cash and cash equivalent   459.3 80.3 587.6 165.0 117.9 635.3 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   -98.0 -85.7 178.8 98.6 223.0 433.5 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   885 699 1,287 891 774 863 0 0   Employee expenses / employee   -663 -583 -1,011 -750 -647 -653 0 0   EBITDA / employee   222 116 276 142 125 209 0 0   EBIT / employee   168 65 198 116 111 194 0 0   Net earnings / employee   130 49 153 88 86 151 0 0