Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TANDLÆGE NIELS-CHRISTIAN VASE. VEJLE 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   1.5% 2.2% 1.6% 3.6% 4.0% 3.0% 9.9% 9.9%   Credit score (0-100)   78 68 74 51 49 56 25 25   Credit rating   A BBB A BBB BBB BBB BB BB   Credit limit (kDKK)   5.8 0.1 2.8 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   1,673 1,542 1,620 -261 -44.0 -64.2 0.0 0.0   EBITDA   245 18.6 429 3,375 -85.0 -99.6 0.0 0.0   EBIT   188 -31.0 362 1,460 -169 -114 0.0 0.0   Pre-tax profit (PTP)   313.8 107.8 448.1 1,711.0 13.0 251.2 0.0 0.0   Net earnings   239.6 78.5 341.3 1,335.0 90.0 192.0 0.0 0.0   Pre-tax profit without non-rec. items   314 108 448 1,711 13.0 251 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   683 665 953 868 614 600 0.0 0.0   Shareholders equity total   874 845 1,075 2,297 2,273 2,346 2,024 2,024   Interest-bearing liabilities   241 215 314 224 145 188 0.0 0.0   Balance sheet total (assets)   1,564 1,516 1,979 2,860 2,510 2,550 2,024 2,024   Net Debt   -318 -206 -273 -1,512 -1,726 -1,741 -2,024 -2,024     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   1,673 1,542 1,620 -261 -44.0 -64.2 0.0 0.0   Gross profit growth   -5.6% -7.9% 5.1% 0.0% 83.1% -45.8% 0.0% 0.0%   Employees   2 2 2 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% -50.0% 0.0% 0.0% -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)   1,564 1,516 1,979 2,860 2,510 2,550 2,024 2,024   Balance sheet change%   -14.3% -3.1% 30.5% 44.6% -12.2% 1.6% -20.6% 0.0%   Added value   245.0 18.6 428.7 3,375.0 1,746.0 -99.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -75 -67 222 -2,000 -338 -29 -600 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 -1.0 -2.0 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 (%)   11.2% -2.0% 22.3% -559.4% 384.1% 178.4% 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 %   22.2% 8.0% 27.2% 80.3% 1.5% 10.7% 0.0% 0.0%   ROI %   28.0% 10.0% 33.2% 88.9% 1.6% 10.9% 0.0% 0.0%   ROE %   26.5% 9.1% 35.6% 79.2% 3.9% 8.3% 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 %   55.9% 56.8% 55.2% 80.3% 90.6% 92.0% 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, %   -129.7% -1,110.0% -63.6% -44.8% 2,030.6% 1,748.8% 0.0% 0.0%   Gearing %   27.6% 25.5% 29.2% 9.8% 6.4% 8.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   20.4% 7.0% 10.2% 86.3% 14.6% 11.0% 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   1.6 1.8 1.6 5.8 8.0 9.6 0.0 0.0   Current Ratio   1.6 1.7 1.5 5.8 8.0 9.6 0.0 0.0   Cash and cash equivalent   558.9 421.5 586.3 1,736.0 1,871.0 1,929.5 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   267.9 289.2 302.0 149.0 110.0 -28.1 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   123 9 214 3,375 1,746 -100 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   123 9 214 3,375 -85 -100 0 0   EBIT / employee   94 -15 181 1,460 -169 -114 0 0   Net earnings / employee   120 39 171 1,335 90 192 0 0