Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Beringhus Tandlægerne Vamdrup I/S 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   5.2% 4.2% 4.8% 5.5% 5.9% 3.2% 7.9% 7.5%   Credit score (0-100)   44 48 43 41 38 56 31 32   Credit rating   BBB BBB BBB BBB BBB BBB 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)  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   5,953 6,389 6,372 6,611 7,127 6,966 0.0 0.0   EBITDA   1,917 2,336 2,697 2,869 2,912 2,503 0.0 0.0   EBIT   1,588 2,099 2,493 2,674 2,705 2,250 0.0 0.0   Pre-tax profit (PTP)   1,486.8 2,032.3 2,451.8 2,678.3 2,642.8 2,119.5 0.0 0.0   Net earnings   1,486.8 2,032.3 2,451.8 2,678.3 2,642.8 2,119.5 0.0 0.0   Pre-tax profit without non-rec. items   1,487 2,032 2,452 2,678 2,643 2,119 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   849 869 833 880 1,144 2,341 0.0 0.0   Shareholders equity total   300 300 300 300 300 300 0.0 0.0   Interest-bearing liabilities   2,358 2,689 3,317 2,481 3,285 5,320 1,224 1,224   Balance sheet total (assets)   3,188 3,976 4,202 3,293 3,912 5,807 1,224 1,224   Net Debt   2,319 2,645 3,283 2,435 3,246 5,286 1,224 1,224     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   5,953 6,389 6,372 6,611 7,127 6,966 0.0 0.0   Gross profit growth   -0.5% 7.3% -0.3% 3.8% 7.8% -2.3% -100.0% 0.0%   Employees   9 9 10 8 8 8 0 0   Employee growth %   -10.0% 0.0% 11.1% -20.0% 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)   3,188 3,976 4,202 3,293 3,912 5,807 1,224 1,224   Balance sheet change%   -33.7% 24.7% 5.7% -21.6% 18.8% 48.4% -78.9% 0.0%   Added value   1,916.9 2,336.0 2,696.5 2,868.8 2,899.9 2,503.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -626 -347 -370 -277 -73 814 -2,341 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 (%)   26.7% 32.8% 39.1% 40.4% 38.0% 32.3% 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 %   40.0% 59.3% 62.2% 73.4% 75.3% 46.4% 0.0% 0.0%   ROI %   80.0% 75.2% 77.0% 86.0% 85.2% 49.0% 0.0% 0.0%   ROE %   495.6% 677.4% 817.3% 892.8% 880.9% 706.5% 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 %   9.4% 7.5% 7.1% 9.1% 7.7% 5.2% 0.0% 0.0%   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, %   121.0% 113.2% 121.8% 84.9% 111.5% 211.1% 0.0% 0.0%   Gearing %   785.8% 896.2% 1,105.5% 827.1% 1,094.9% 1,773.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.6% 3.6% 3.0% 2.5% 2.4% 3.2% 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   0.2 0.4 0.4 0.3 0.3 0.4 0.0 0.0   Current Ratio   0.2 0.4 0.5 0.3 0.4 0.5 0.0 0.0   Cash and cash equivalent   38.0 43.5 33.5 46.3 38.8 34.3 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   -1,982.1 -1,932.7 -1,829.8 -1,813.7 -2,017.4 -2,421.4 -611.9 -611.9   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   213 260 270 359 362 313 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   213 260 270 359 364 313 0 0   EBIT / employee   176 233 249 334 338 281 0 0   Net earnings / employee   165 226 245 335 330 265 0 0