Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TANDLÆGESELSKABET SØREN LUND-JENSEN 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   0.8% 1.3% 1.0% 1.7% 1.2% 3.3% 7.6% 7.6%   Credit score (0-100)   93 81 86 71 82 54 32 32   Credit rating   AA A A A A BBB BB BB   Credit limit (kDKK)   2,537.0 451.3 1,909.4 30.2 939.9 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -213 5.0 50.5 119 78.8 2,408 0.0 0.0   EBITDA   -1,122 -351 7.7 72.9 7.5 2,292 0.0 0.0   EBIT   -1,156 -393 -34.2 31.0 -34.4 2,292 0.0 0.0   Pre-tax profit (PTP)   1,478.4 455.0 5,813.3 -1,586.0 3,089.8 9,226.7 0.0 0.0   Net earnings   1,148.0 366.0 4,524.9 -1,586.0 2,737.4 7,252.4 0.0 0.0   Pre-tax profit without non-rec. items   1,478 455 5,813 -1,586 3,090 9,227 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   4,772 4,553 4,511 4,469 4,427 0.0 0.0 0.0   Shareholders equity total   31,073 31,331 35,745 34,046 36,669 43,804 43,482 43,482   Interest-bearing liabilities   3,144 1,794 686 0.0 64.5 0.0 0.0 0.0   Balance sheet total (assets)   44,068 43,534 48,624 43,971 44,281 52,328 43,482 43,482   Net Debt   -35,765 -36,957 -43,340 -39,220 -39,661 -52,282 -43,482 -43,482     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -213 5.0 50.5 119 78.8 2,408 0.0 0.0   Gross profit growth   0.0% 0.0% 909.7% 135.6% -33.7% 2,954.2% -100.0% 0.0%   Employees   2 1 1 1 1 1 0 0   Employee growth %   0.0% -50.0% 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)   44,068 43,534 48,624 43,971 44,281 52,328 43,482 43,482   Balance sheet change%   12.7% -1.2% 11.7% -9.6% 0.7% 18.2% -16.9% 0.0%   Added value   -1,122.4 -350.9 7.7 72.9 7.5 2,291.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   4,529 -261 -84 -84 -84 -4,427 0 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 1.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   542.2% -7,859.7% -67.8% 26.1% -43.6% 95.2% 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 %   5.3% 2.6% 13.8% 4.1% 7.7% 19.9% 0.0% 0.0%   ROI %   6.9% 3.4% 18.2% 5.4% 9.6% 23.9% 0.0% 0.0%   ROE %   3.8% 1.2% 13.5% -4.5% 7.7% 18.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   70.5% 72.0% 73.5% 77.4% 82.8% 83.7% 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, %   3,186.4% 10,533.6% -562,129.8% -53,798.2% -529,443.5% -2,281.4% 0.0% 0.0%   Gearing %   10.1% 5.7% 1.9% 0.0% 0.2% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   46.5% 28.4% 42.9% 1,017.9% 915.5% 1,254.1% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   3.0 3.2 3.8 4.0 5.3 6.1 0.0 0.0   Current Ratio   3.0 3.2 3.8 4.0 5.3 6.1 0.0 0.0   Cash and cash equivalent   38,909.4 38,751.3 44,026.6 39,220.0 39,725.2 52,281.9 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -12,496.8 -11,840.6 -11,516.9 -9,580.3 -7,233.4 -8,339.1 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -561 -351 8 73 7 2,292 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -561 -351 8 73 7 2,292 0 0   EBIT / employee   -578 -393 -34 31 -34 2,292 0 0   Net earnings / employee   574 366 4,525 -1,586 2,737 7,252 0 0