Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TANDLÆGETEAMET HEIDI NIELSEN 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 2019/6 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   1.2% 1.0% 0.8% 1.3% 0.9% 0.9% 11.4% 11.2%   Credit score (0-100)   85 87 92 78 89 88 21 22   Credit rating   A A AA A A A BB BB   Credit limit (kDKK)   51.1 123.8 197.6 15.5 135.9 152.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 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   3,098 3,415 3,439 2,890 2,925 2,724 0.0 0.0   EBITDA   552 905 639 46.0 301 208 0.0 0.0   EBIT   501 857 612 36.5 298 199 0.0 0.0   Pre-tax profit (PTP)   558.6 924.4 693.9 101.9 362.1 274.0 0.0 0.0   Net earnings   431.6 715.9 539.4 80.5 284.0 217.0 0.0 0.0   Pre-tax profit without non-rec. items   559 924 694 102 362 274 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   87.6 39.3 12.7 3.2 0.0 55.7 0.0 0.0   Shareholders equity total   762 1,078 1,217 798 1,082 1,299 1,099 1,099   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,385 1,905 1,988 1,293 1,579 1,810 1,099 1,099   Net Debt   -159 -219 -259 -18.7 -153 -353 -1,099 -1,099     See the entire balance sheet 1000.0 Volume  2018 2019/6 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   3,098 3,415 3,439 2,890 2,925 2,724 0.0 0.0   Gross profit growth   -5.8% 10.2% 0.7% -15.9% 1.2% -6.9% -100.0% 0.0%   Employees   6 5 5 5 5 4 0 0   Employee growth %   0.0% -16.7% 0.0% 0.0% 0.0% -20.0% -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)   1,385 1,905 1,988 1,293 1,579 1,810 1,099 1,099   Balance sheet change%   -0.5% 37.6% 4.4% -34.9% 22.1% 14.6% -39.3% 0.0%   Added value   551.9 905.4 639.0 46.0 307.4 208.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -102 -97 -53 -19 -6 47 -56 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 2019/6 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 (%)   16.2% 25.1% 17.8% 1.3% 10.2% 7.3% 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 %   40.3% 56.3% 35.7% 6.4% 25.2% 16.2% 0.0% 0.0%   ROI %   75.0% 100.6% 60.6% 10.5% 38.6% 23.0% 0.0% 0.0%   ROE %   57.8% 77.8% 47.0% 8.0% 30.2% 18.2% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   55.0% 56.6% 61.2% 61.7% 68.5% 71.8% 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, %   -28.8% -24.2% -40.6% -40.6% -50.8% -169.5% 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   2.0 2.2 2.5 2.5 3.1 3.4 0.0 0.0   Current Ratio   2.1 2.2 2.5 2.6 3.1 3.4 0.0 0.0   Cash and cash equivalent   158.7 219.4 259.2 18.7 152.9 352.5 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 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   654.4 1,018.5 1,184.6 774.6 1,061.8 1,223.1 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 2019/6 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   92 181 128 9 61 52 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   92 181 128 9 60 52 0 0   EBIT / employee   83 171 122 7 60 50 0 0   Net earnings / employee   72 143 108 16 57 54 0 0