Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TANDLÆGE KARIN BUCHHARDT 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   1.4% 1.1% 0.9% 1.2% 1.4% 1.1% 10.0% 9.8%   Credit score (0-100)   81 85 90 81 77 82 25 25   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   33.7 143.8 341.3 101.9 21.7 132.6 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   1,892 1,937 2,061 2,035 2,039 1,974 0.0 0.0   EBITDA   360 505 753 352 590 450 0.0 0.0   EBIT   285 403 654 230 463 381 0.0 0.0   Pre-tax profit (PTP)   215.4 683.9 773.5 478.3 82.3 652.8 0.0 0.0   Net earnings   147.7 516.9 598.9 375.1 62.9 502.2 0.0 0.0   Pre-tax profit without non-rec. items   215 684 774 478 82.3 653 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   607 548 612 530 403 260 0.0 0.0   Shareholders equity total   2,890 3,090 3,389 3,464 3,227 3,429 3,054 3,054   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,195 3,523 3,975 3,820 3,401 3,752 3,054 3,054   Net Debt   -2,302 -2,771 -3,198 -3,123 -2,790 -3,328 -3,054 -3,054     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   1,892 1,937 2,061 2,035 2,039 1,974 0.0 0.0   Gross profit growth   8.9% 2.4% 6.4% -1.2% 0.2% -3.2% -100.0% 0.0%   Employees   4 3 2 3 3 2 0 0   Employee growth %   33.3% -25.0% -33.3% 50.0% 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)   3,195 3,523 3,975 3,820 3,401 3,752 3,054 3,054   Balance sheet change%   0.5% 10.3% 12.8% -3.9% -11.0% 10.3% -18.6% 0.0%   Added value   360.3 505.5 753.1 352.0 584.6 450.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   358 -161 -35 -204 -254 -211 -260 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 (%)   15.0% 20.8% 31.7% 11.3% 22.7% 19.3% 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 %   11.8% 20.5% 21.6% 13.6% 14.6% 18.3% 0.0% 0.0%   ROI %   13.1% 22.8% 24.5% 15.2% 15.5% 19.4% 0.0% 0.0%   ROE %   5.1% 17.3% 18.5% 10.9% 1.9% 15.1% 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 %   90.5% 87.7% 85.3% 90.7% 94.9% 91.4% 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, %   -639.0% -548.2% -424.7% -887.3% -472.9% -739.7% 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 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   8.8 7.5 6.7 10.7 23.3 12.5 0.0 0.0   Current Ratio   8.9 7.7 6.8 10.8 23.7 12.6 0.0 0.0   Cash and cash equivalent   2,302.4 2,771.1 3,198.4 3,123.3 2,789.8 3,328.1 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   321.0 58.5 310.9 10.3 295.8 222.8 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   90 168 377 117 195 225 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   90 168 377 117 197 225 0 0   EBIT / employee   71 134 327 77 154 191 0 0   Net earnings / employee   37 172 299 125 21 251 0 0