Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DINTANDLÆGE JELLING 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   5.2% 5.0% 4.8% 4.7% 7.3% 16.5% 10.5% 10.5%   Credit score (0-100)   44 45 45 44 32 10 23 23   Credit rating   BBB BBB BBB BBB BBB BB BB BB   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   4,869 5,358 4,496 5,159 4,796 5,215 0.0 0.0   EBITDA   212 469 336 379 -50.0 -399 0.0 0.0   EBIT   -110 159 124 156 -267 -619 0.0 0.0   Pre-tax profit (PTP)   -247.5 11.3 29.4 58.5 -396.9 -782.7 0.0 0.0   Net earnings   -193.4 8.8 22.8 45.6 -309.6 -610.5 0.0 0.0   Pre-tax profit without non-rec. items   -247 11.3 29.4 58.5 -397 -783 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   278 340 485 471 478 409 0.0 0.0   Shareholders equity total   93.6 102 125 171 -139 -749 -909 -909   Interest-bearing liabilities   832 845 832 520 966 986 1,659 1,659   Balance sheet total (assets)   2,143 2,044 2,008 1,865 1,758 1,521 750 750   Net Debt   820 845 813 518 966 986 1,659 1,659     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   4,869 5,358 4,496 5,159 4,796 5,215 0.0 0.0   Gross profit growth   10.3% 10.0% -16.1% 14.7% -7.0% 8.7% -100.0% 0.0%   Employees   9 9 9 9 9 9 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)   2,143 2,044 2,008 1,865 1,758 1,521 750 750   Balance sheet change%   -13.6% -4.6% -1.8% -7.2% -5.7% -13.5% -50.7% 0.0%   Added value   211.8 468.9 335.7 379.4 -44.0 -399.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -623 -398 -217 -388 -360 -438 -409 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 -1.0 -2.0 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 (%)   -2.3% 3.0% 2.8% 3.0% -5.6% -11.9% 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 %   -4.7% 7.8% 6.1% 8.1% -14.2% -29.7% 0.0% 0.0%   ROI %   -7.4% 13.0% 10.0% 14.1% -25.0% -57.0% 0.0% 0.0%   ROE %   -89.2% 9.0% 20.1% 30.8% -32.1% -37.2% 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 %   4.4% 4.9% 6.2% 9.2% -7.3% -33.0% -54.8% -54.8%   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, %   387.3% 180.2% 242.3% 136.5% -1,930.3% -246.7% 0.0% 0.0%   Gearing %   889.4% 825.6% 664.7% 304.6% -696.1% -131.7% -182.5% -182.5%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   15.9% 18.1% 11.3% 14.4% 17.4% 16.8% 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   0.1 0.1 0.1 0.2 0.2 0.1 0.0 0.0   Current Ratio   0.2 0.2 0.2 0.2 0.2 0.1 0.0 0.0   Cash and cash equivalent   12.1 0.6 19.0 2.6 0.4 0.9 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   -1,446.5 -1,392.2 -1,242.1 -1,024.7 -1,278.8 -1,839.2 -829.6 -829.6   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   24 52 37 42 -5 -44 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   24 52 37 42 -6 -44 0 0   EBIT / employee   -12 18 14 17 -30 -69 0 0   Net earnings / employee   -21 1 3 5 -34 -68 0 0