Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TANDLÆGESELSKABET DANIEL TARO OKUNO 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.5% 0.5%   Bankruptcy risk   1.0% 1.2% 1.1% 0.7% 1.6% 0.8% 6.7% 6.5%   Credit score (0-100)   88 84 85 93 74 90 36 36   Credit rating   A A A AA A AA BBB BBB   Credit limit (kDKK)   210.5 150.4 343.3 859.1 22.7 606.6 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   3,086 3,539 3,833 3,774 4,992 4,301 0.0 0.0   EBITDA   1,114 1,392 1,206 765 2,371 1,029 0.0 0.0   EBIT   802 1,095 883 461 2,043 677 0.0 0.0   Pre-tax profit (PTP)   719.2 1,113.1 3,874.5 2,534.0 -1,594.0 3,228.4 0.0 0.0   Net earnings   551.0 856.8 3,010.2 1,959.0 -1,246.5 2,517.3 0.0 0.0   Pre-tax profit without non-rec. items   719 1,113 3,874 2,534 -1,594 3,228 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   3,504 3,275 3,890 3,026 3,369 3,354 0.0 0.0   Shareholders equity total   2,870 3,619 6,519 8,363 7,003 5,202 3,977 3,977   Interest-bearing liabilities   867 1.2 126 8.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   5,652 5,231 9,112 10,117 7,906 6,138 3,977 3,977   Net Debt   -28.1 -762 -4,045 -6,226 -3,055 -2,066 -3,522 -3,522     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   3,086 3,539 3,833 3,774 4,992 4,301 0.0 0.0   Gross profit growth   1.4% 14.7% 8.3% -1.5% 32.3% -13.8% -100.0% 0.0%   Employees   5 5 5 0 0 7 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   5,652 5,231 9,112 10,117 7,906 6,138 3,977 3,977   Balance sheet change%   45.5% -7.4% 74.2% 11.0% -21.9% -22.4% -35.2% 0.0%   Added value   1,113.9 1,392.1 1,206.2 765.0 2,346.7 1,029.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,310 -627 192 -1,268 -86 -467 -3,354 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 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 (%)   26.0% 30.9% 23.0% 12.2% 40.9% 15.7% 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 %   17.6% 22.0% 55.1% 27.6% 22.7% 46.1% 0.0% 0.0%   ROI %   25.3% 30.6% 73.5% 34.3% 26.2% 52.5% 0.0% 0.0%   ROE %   20.8% 26.4% 59.4% 26.3% -16.2% 41.2% 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 %   50.8% 68.8% 71.6% 82.7% 88.6% 85.2% 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, %   -2.5% -54.8% -335.3% -813.9% -128.8% -200.7% 0.0% 0.0%   Gearing %   30.2% 0.0% 1.9% 0.1% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   28.1% 19.5% 115.9% 180.1% 90,917.9% 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   0.4 0.7 2.0 4.1 4.3 2.9 0.0 0.0   Current Ratio   0.5 0.8 2.0 4.1 4.4 2.8 0.0 0.0   Cash and cash equivalent   895.1 763.6 4,171.1 6,234.0 3,054.6 2,066.0 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   -1,710.0 -755.9 -1,286.7 -853.0 952.5 1,509.8 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   223 278 241 0 0 147 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   223 278 241 0 0 147 0 0   EBIT / employee   160 219 177 0 0 97 0 0   Net earnings / employee   110 171 602 0 0 360 0 0