Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Tandlægerne Stationspladsen Køge 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 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   0.0% 1.2% 2.0% 1.4% 1.1% 1.0% 6.0% 6.0%   Credit score (0-100)   0 84 69 77 83 85 39 39   Credit rating   N/A A A A A A BBB BBB   Credit limit (kDKK)   0.0 37.2 0.1 8.6 47.3 113.8 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 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   0.0 3,262 3,455 3,963 4,304 4,685 0.0 0.0   EBITDA   0.0 825 282 562 781 954 0.0 0.0   EBIT   0.0 505 -42.0 211 423 751 0.0 0.0   Pre-tax profit (PTP)   0.0 322.0 -118.0 130.0 320.0 639.7 0.0 0.0   Net earnings   0.0 248.0 -92.0 101.0 250.0 498.8 0.0 0.0   Pre-tax profit without non-rec. items   0.0 322 -118 130 320 640 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 669 562 366 125 216 0.0 0.0   Shareholders equity total   0.0 364 172 273 422 821 521 521   Interest-bearing liabilities   0.0 5,376 2,474 2,327 1,858 1,169 1,140 1,140   Balance sheet total (assets)   0.0 3,737 3,499 3,202 2,879 2,798 1,662 1,662   Net Debt   0.0 5,373 2,471 2,326 1,857 1,165 1,140 1,140     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 3,262 3,455 3,963 4,304 4,685 0.0 0.0   Gross profit growth   0.0% 0.0% 5.9% 14.7% 8.6% 8.9% -100.0% 0.0%   Employees   0 5 7 7 7 7 0 0   Employee growth %   0.0% 0.0% 40.0% 0.0% 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)   0 3,737 3,499 3,202 2,879 2,798 1,662 1,662   Balance sheet change%   0.0% 0.0% -6.4% -8.5% -10.1% -2.8% -40.6% 0.0%   Added value   0.0 825.0 282.0 562.0 774.0 953.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 2,467 -536 -664 -716 -228 -216 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 15.5% -1.2% 5.3% 9.8% 16.0% 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% 13.6% -1.1% 6.3% 13.9% 26.5% 0.0% 0.0%   ROI %   0.0% 11.6% -1.1% 7.6% 16.3% 31.9% 0.0% 0.0%   ROE %   0.0% 68.1% -34.3% 45.4% 71.9% 80.2% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   0.0% 9.9% 5.0% 8.6% 14.9% 29.6% 31.4% 31.4%   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% 651.3% 876.2% 413.9% 237.8% 122.2% 0.0% 0.0%   Gearing %   0.0% 1,476.9% 1,438.4% 852.4% 440.3% 142.3% 218.7% 218.7%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 6.9% 2.0% 3.4% 4.9% 7.4% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.0 0.1 0.1 0.1 0.1 0.1 0.0 0.0   Current Ratio   0.0 0.1 0.1 0.1 0.2 0.2 0.0 0.0   Cash and cash equivalent   0.0 3.0 3.0 1.0 1.0 3.9 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 -1,558.0 -1,757.0 -1,691.0 -1,364.0 -1,040.4 -570.2 -570.2   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 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   0 165 40 80 111 136 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 165 40 80 112 136 0 0   EBIT / employee   0 101 -6 30 60 107 0 0   Net earnings / employee   0 50 -13 14 36 71 0 0