Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Tandlæge Nina Johansen 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 N/A 2019 N/A 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   0.0% 0.0% 1.8% 1.3% 1.2% 2.2% 6.8% 6.8%   Credit score (0-100)   0 0 72 80 82 64 35 35   Credit rating   N/A N/A A A A BBB BBB BBB   Credit limit (kDKK)   0.0 0.0 0.7 22.1 38.6 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 N/A 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   0.0 0.0 3,761 3,705 3,670 3,905 0.0 0.0   EBITDA   0.0 0.0 514 406 367 -59.9 0.0 0.0   EBIT   0.0 0.0 382 279 237 -190 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 326.0 262.0 213.0 -238.1 0.0 0.0   Net earnings   0.0 0.0 254.0 204.0 165.0 -186.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 326 262 213 -238 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 631 562 492 420 0.0 0.0   Shareholders equity total   0.0 0.0 294 385 550 245 82.7 82.7   Interest-bearing liabilities   0.0 0.0 1,231 1,142 756 1,035 877 877   Balance sheet total (assets)   0.0 0.0 2,539 2,149 1,913 1,752 960 960   Net Debt   0.0 0.0 1,116 1,140 750 1,018 877 877     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 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   0.0 0.0 3,761 3,705 3,670 3,905 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -1.5% -0.9% 6.4% -100.0% 0.0%   Employees   0 0 6 6 5 7 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -16.7% 40.0% -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)   0 0 2,539 2,149 1,913 1,752 960 960   Balance sheet change%   0.0% 0.0% 0.0% -15.4% -11.0% -8.4% -45.2% 0.0%   Added value   0.0 0.0 514.0 406.0 364.0 -59.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 1,639 -256 -260 -262 -420 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 -1.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 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 (%)   0.0% 0.0% 10.2% 7.5% 6.5% -4.9% 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 %   0.0% 0.0% 15.6% 12.7% 12.6% -10.0% 0.0% 0.0%   ROI %   0.0% 0.0% 24.9% 18.6% 16.9% -13.2% 0.0% 0.0%   ROE %   0.0% 0.0% 86.4% 60.1% 35.3% -47.0% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 11.6% 17.9% 28.8% 14.0% 8.6% 8.6%   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, %   0.0% 0.0% 217.1% 280.8% 204.4% -1,699.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 418.7% 296.6% 137.5% 423.1% 1,060.6% 1,060.6%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 11.4% 2.9% 4.5% 6.2% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.6 0.4 0.4 0.2 0.0 0.0   Current Ratio   0.0 0.0 0.7 0.6 0.6 0.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 115.0 2.0 6.0 17.2 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 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   0.0 0.0 -262.0 -405.0 -294.0 -723.8 -438.6 -438.6   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 2019 N/A 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   0 0 86 68 73 -9 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 86 68 73 -9 0 0   EBIT / employee   0 0 64 47 47 -27 0 0   Net earnings / employee   0 0 42 34 33 -27 0 0