Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Tandlægerne Dentist.dk Tønder 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.5%   Bankruptcy risk   0.8% 0.8% 2.2% 0.8% 0.9% 0.8% 10.9% 10.5%   Credit score (0-100)   94 92 66 91 89 90 22 23   Credit rating   AA A BBB AA A AA BB BB   Credit limit (kDKK)   928.5 779.1 0.2 619.3 429.4 656.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   11,061 9,149 13,193 10,376 9,479 8,282 0.0 0.0   EBITDA   5,589 4,708 4,662 2,975 2,775 2,279 0.0 0.0   EBIT   4,871 4,188 4,462 2,775 2,575 2,079 0.0 0.0   Pre-tax profit (PTP)   4,846.8 4,297.2 -767.3 2,789.5 2,643.2 2,133.8 0.0 0.0   Net earnings   4,846.8 4,297.2 -767.3 2,789.5 2,643.2 2,133.8 0.0 0.0   Pre-tax profit without non-rec. items   4,847 4,297 -767 2,789 2,643 2,134 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   320 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   6,306 6,100 2,524 3,619 2,630 4,506 0.0 0.0   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 167 167   Balance sheet total (assets)   8,368 7,740 4,670 5,286 4,302 5,878 167 167   Net Debt   -147 -118 -210 -1,094 -517 -2,111 167 167     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   11,061 9,149 13,193 10,376 9,479 8,282 0.0 0.0   Gross profit growth   27.1% -17.3% 44.2% -21.3% -8.6% -12.6% -100.0% 0.0%   Employees   11 10 10 9 9 6 0 0   Employee growth %   0.0% -9.1% 0.0% -10.0% 0.0% -33.3% -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)   8,368 7,740 4,670 5,286 4,302 5,878 167 167   Balance sheet change%   -15.0% -7.5% -39.7% 13.2% -18.6% 36.6% -97.2% 0.0%   Added value   5,589.3 4,708.1 4,662.5 2,975.1 2,775.2 2,279.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,436 -1,040 -400 -400 -400 -400 0 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   44.0% 45.8% 33.8% 26.7% 27.2% 25.1% 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 %   54.3% 53.4% 74.3% 58.4% 57.7% 44.2% 0.0% 0.0%   ROI %   68.3% 69.3% 106.9% 94.6% 88.5% 63.1% 0.0% 0.0%   ROE %   68.3% 69.3% -17.8% 90.8% 84.6% 59.8% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   75.4% 78.8% 54.0% 68.5% 61.1% 76.7% 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, %   -2.6% -2.5% -4.5% -36.8% -18.6% -92.6% 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   3.2 3.9 1.7 2.7 2.2 4.0 0.0 0.0   Current Ratio   3.3 4.0 1.8 2.8 2.3 4.1 0.0 0.0   Cash and cash equivalent   147.2 118.0 210.0 1,094.3 517.4 2,111.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   4,577.4 4,890.0 1,549.1 2,829.3 1,987.8 4,034.3 -83.3 -83.3   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   508 471 466 331 308 380 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   508 471 466 331 308 380 0 0   EBIT / employee   443 419 446 308 286 347 0 0   Net earnings / employee   441 430 -77 310 294 356 0 0