Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Tandstudiet 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% 2.2% 2.2%   Bankruptcy risk   3.3% 4.7% 6.0% 5.1% 4.2% 3.9% 11.7% 11.4%   Credit score (0-100)   56 47 38 42 48 49 21 21   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 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 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   534 468 178 500 141 160 0.0 0.0   EBITDA   534 468 178 500 141 160 0.0 0.0   EBIT   451 384 145 495 130 149 0.0 0.0   Pre-tax profit (PTP)   420.2 371.2 140.6 492.7 126.8 148.2 0.0 0.0   Net earnings   327.6 288.1 109.7 383.1 98.6 115.6 0.0 0.0   Pre-tax profit without non-rec. items   420 371 141 493 127 148 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   111 50.8 17.8 13.2 8.5 3.9 0.0 0.0   Shareholders equity total   364 388 210 593 311 427 327 327   Interest-bearing liabilities   727 10.0 12.5 6.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,316 579 394 902 690 623 327 327   Net Debt   -358 -408 -321 -193 -407 -324 -306 -306     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   534 468 178 500 141 160 0.0 0.0   Gross profit growth   225.4% -12.5% -61.9% 180.9% -71.7% 13.6% -100.0% 0.0%   Employees   1 1 1 1 2 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 100.0% -50.0% -100.0% 0.0%   Employee expenses   -829.4 -1,153.3 -842.5 -1,141.9 -1,560.3 -1,322.9 0.0 0.0   Balance sheet total (assets)   1,316 579 394 902 690 623 327 327   Balance sheet change%   55.7% -56.0% -31.9% 128.9% -23.5% -9.7% -47.5% 0.0%   Added value   1,363.5 1,620.8 1,020.4 1,641.7 1,694.5 1,483.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -166 -144 -66 -9 12 -23 -4 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 (%)   84.4% 82.1% 81.4% 99.1% 91.8% 92.7% 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 %   41.7% 40.5% 29.8% 76.5% 16.3% 22.7% 0.0% 0.0%   ROI %   49.4% 51.5% 46.7% 120.8% 28.5% 40.3% 0.0% 0.0%   ROE %   163.9% 76.6% 36.7% 95.5% 21.8% 31.3% 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 %   27.6% 67.1% 53.2% 65.7% 45.1% 68.5% 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, %   -67.0% -87.3% -180.3% -38.6% -288.4% -202.3% 0.0% 0.0%   Gearing %   199.9% 2.6% 5.9% 1.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.3% 3.4% 38.4% 33.4% 91.7% 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   1.2 2.6 1.9 2.8 1.7 2.9 0.0 0.0   Current Ratio   1.2 2.6 1.9 2.8 1.7 2.9 0.0 0.0   Cash and cash equivalent   1,084.7 418.2 333.3 199.0 407.3 324.3 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   229.1 312.6 166.9 554.7 248.9 376.2 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   1,364 1,621 1,020 1,642 847 1,483 0 0   Employee expenses / employee   -829 -1,153 -843 -1,142 -780 -1,323 0 0   EBITDA / employee   534 468 178 500 71 160 0 0   EBIT / employee   451 384 145 495 65 149 0 0   Net earnings / employee   328 288 110 383 49 116 0 0