Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TAASTRUP TANDLÆGECENTER 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   2.2% 1.9% 2.0% 1.8% 1.5% 1.6% 5.2% 5.2%   Credit score (0-100)   67 70 68 70 74 75 43 43   Credit rating   BBB A A A A A BBB BBB   Credit limit (kDKK)   0.4 4.8 4.6 11.5 89.0 58.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   8,791 9,310 10,757 10,910 11,296 12,280 0.0 0.0   EBITDA   5,565 5,633 7,230 6,840 6,955 7,660 0.0 0.0   EBIT   5,403 5,506 7,107 6,679 6,788 7,501 0.0 0.0   Pre-tax profit (PTP)   4,987.8 4,908.7 6,827.7 4,491.2 7,253.0 10,989.7 0.0 0.0   Net earnings   3,889.3 3,826.3 5,322.8 3,502.4 5,657.2 8,571.8 0.0 0.0   Pre-tax profit without non-rec. items   4,988 4,909 6,828 4,491 7,253 10,990 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   64.7 93.6 93.6 264 190 2,136 0.0 0.0   Shareholders equity total   8,088 10,914 14,237 16,739 21,397 22,968 20,843 20,843   Interest-bearing liabilities   0.0 0.0 3.5 0.0 0.1 0.0 0.0 0.0   Balance sheet total (assets)   19,747 22,817 27,284 28,451 34,057 37,568 20,843 20,843   Net Debt   -18,086 -21,015 -25,342 -26,393 -32,428 -34,178 -20,751 -20,751     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   8,791 9,310 10,757 10,910 11,296 12,280 0.0 0.0   Gross profit growth   2.0% 5.9% 15.5% 1.4% 3.5% 8.7% -100.0% 0.0%   Employees   7 7 7 7 7 8 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 14.3% -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)   19,747 22,817 27,284 28,451 34,057 37,568 20,843 20,843   Balance sheet change%   10.8% 15.6% 19.6% 4.3% 19.7% 10.3% -44.5% 0.0%   Added value   5,565.0 5,633.2 7,229.6 6,840.3 6,949.3 7,659.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -324 -190 -215 -82 -333 1,696 -2,136 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   61.5% 59.1% 66.1% 61.2% 60.1% 61.1% 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 %   30.7% 26.7% 30.8% 24.4% 26.2% 33.6% 0.0% 0.0%   ROI %   68.8% 58.1% 59.8% 43.1% 42.4% 53.8% 0.0% 0.0%   ROE %   47.8% 40.3% 42.3% 22.6% 29.7% 38.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   41.4% 49.0% 53.2% 59.6% 63.4% 61.6% 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, %   -325.0% -373.1% -350.5% -385.8% -466.3% -446.2% 0.0% 0.0%   Gearing %   0.0% 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 %   61,891.8% 0.0% 50,844.6% 134,118.0% 3,747,256.0% 4,092,678.4% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   1.7 2.0 2.2 2.5 2.8 2.5 0.0 0.0   Current Ratio   1.7 1.9 2.1 2.4 2.7 2.4 0.0 0.0   Cash and cash equivalent   18,085.8 21,015.1 25,345.2 26,392.7 32,428.5 34,178.2 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   -1,952.7 873.0 2,541.6 6,091.8 -8,764.7 -12,947.6 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   795 805 1,033 977 993 957 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   795 805 1,033 977 994 957 0 0   EBIT / employee   772 787 1,015 954 970 938 0 0   Net earnings / employee   556 547 760 500 808 1,071 0 0