Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TANDLÆGESELSKABET NIKOLAJ HANSEN 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   1.7% 1.5% 1.2% 1.2% 1.2% 0.9% 9.8% 9.8%   Credit score (0-100)   74 78 83 80 82 86 25 25   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   1.7 11.6 86.1 64.4 106.6 399.0 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   2,897 2,785 3,232 3,432 3,681 4,989 0.0 0.0   EBITDA   1,219 832 1,547 1,383 1,447 2,873 0.0 0.0   EBIT   967 638 1,472 1,301 1,366 2,781 0.0 0.0   Pre-tax profit (PTP)   25.2 140.9 621.3 269.9 766.5 2,290.1 0.0 0.0   Net earnings   17.1 109.4 483.9 208.4 597.2 1,785.5 0.0 0.0   Pre-tax profit without non-rec. items   25.2 141 621 270 766 2,290 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   1,301 1,107 1,017 1,095 1,014 1,059 0.0 0.0   Shareholders equity total   1,277 1,279 1,652 1,747 2,230 3,766 3,141 3,141   Interest-bearing liabilities   100 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,572 3,515 4,145 4,103 4,497 6,389 3,141 3,141   Net Debt   -1,902 -2,203 -2,748 -2,695 -3,304 -5,108 -3,141 -3,141     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   2,897 2,785 3,232 3,432 3,681 4,989 0.0 0.0   Gross profit growth   -7.6% -3.9% 16.1% 6.2% 7.3% 35.6% -100.0% 0.0%   Employees   2 2 2 2 2 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 50.0% -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)   3,572 3,515 4,145 4,103 4,497 6,389 3,141 3,141   Balance sheet change%   -3.0% -1.6% 17.9% -1.0% 9.6% 42.1% -50.8% 0.0%   Added value   1,218.8 831.7 1,547.0 1,383.0 1,447.9 2,872.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -504 -388 -165 -4 -162 -46 -1,059 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 (%)   33.4% 22.9% 45.5% 37.9% 37.1% 55.7% 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 %   8.7% 8.9% 22.1% 14.2% 21.8% 45.2% 0.0% 0.0%   ROI %   9.0% 9.2% 24.3% 15.8% 30.5% 79.2% 0.0% 0.0%   ROE %   1.3% 8.6% 33.0% 12.3% 30.0% 59.6% 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 %   35.8% 36.4% 39.9% 42.6% 49.6% 58.9% 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, %   -156.1% -264.8% -177.6% -194.8% -228.3% -177.8% 0.0% 0.0%   Gearing %   7.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   272.0% 348.3% 0.0% 0.0% 0.0% 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   10.5 19.2 5.5 11.4 18.6 11.0 0.0 0.0   Current Ratio   10.5 19.2 5.5 11.4 18.6 11.0 0.0 0.0   Cash and cash equivalent   2,002.5 2,202.7 2,747.5 2,694.6 3,303.7 5,107.6 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   144.3 279.5 46.2 231.5 332.7 120.6 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   609 416 774 691 724 958 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   609 416 774 691 723 958 0 0   EBIT / employee   483 319 736 651 683 927 0 0   Net earnings / employee   9 55 242 104 299 595 0 0