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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   1.7% 1.6% 1.1% 3.4% 1.6% 2.0% 6.6% 6.4%   Credit score (0-100)   74 74 84 54 73 69 36 37   Credit rating   A A A BBB A A BBB BBB   Credit limit (kDKK)   4.8 12.9 424.7 0.0 11.4 0.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,539 3,833 3,774 4,992 4,301 4,207 0.0 0.0   EBITDA   1,392 1,206 765 2,371 1,029 792 0.0 0.0   EBIT   1,095 883 461 2,043 677 373 0.0 0.0   Pre-tax profit (PTP)   1,113.1 3,874.5 2,534.0 -1,594.0 3,228.4 352.6 0.0 0.0   Net earnings   856.8 3,010.2 1,959.0 -1,246.5 2,517.3 266.3 0.0 0.0   Pre-tax profit without non-rec. items   1,113 3,874 2,534 -1,594 3,228 353 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   3,275 3,890 3,026 3,369 3,354 3,359 0.0 0.0   Shareholders equity total   3,619 6,519 8,363 7,003 5,202 4,369 4,176 4,176   Interest-bearing liabilities   1.2 126 8.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   5,231 9,112 10,117 7,906 6,138 5,161 4,176 4,176   Net Debt   -762 -4,045 -6,226 -3,055 -2,066 -1,059 -3,820 -3,820     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   3,539 3,833 3,774 4,992 4,301 4,207 0.0 0.0   Gross profit growth   14.7% 8.3% -1.5% 32.3% -13.8% -2.2% -100.0% 0.0%   Employees   5 5 0 0 0 7 0 0   Employee growth %   0.0% 0.0% -100.0% 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)   5,231 9,112 10,117 7,906 6,138 5,161 4,176 4,176   Balance sheet change%   -7.4% 74.2% 11.0% -21.9% -22.4% -15.9% -19.1% 0.0%   Added value   1,392.1 1,206.2 765.0 2,371.5 1,005.5 791.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -627 192 -1,268 -86 -467 -514 -3,359 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   30.9% 23.0% 12.2% 40.9% 15.7% 8.9% 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 %   22.0% 55.1% 27.6% 22.7% 46.1% 6.7% 0.0% 0.0%   ROI %   30.6% 73.5% 34.3% 26.2% 52.5% 7.7% 0.0% 0.0%   ROE %   26.4% 59.4% 26.3% -16.2% 41.2% 5.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   68.8% 71.6% 82.7% 88.6% 85.2% 85.0% 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, %   -54.8% -335.3% -813.9% -128.8% -200.7% -133.8% 0.0% 0.0%   Gearing %   0.0% 1.9% 0.1% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   19.5% 115.9% 180.1% 90,917.9% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.7 2.0 4.1 4.3 2.9 2.0 0.0 0.0   Current Ratio   0.8 2.0 4.1 4.4 2.8 2.1 0.0 0.0   Cash and cash equivalent   763.6 4,171.1 6,234.0 3,054.6 2,066.0 1,059.3 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   -755.9 -1,286.7 -853.0 952.5 1,509.8 743.3 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   278 241 0 0 0 113 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   278 241 0 0 0 113 0 0   EBIT / employee   219 177 0 0 0 53 0 0   Net earnings / employee   171 602 0 0 0 38 0 0