Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TANDLÆGE CARSTEN DAUGAARD PEDERSEN 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.5%   Bankruptcy risk   2.9% 3.3% 3.0% 5.0% 3.6% 4.7% 11.2% 11.2%   Credit score (0-100)   60 55 56 43 51 46 22 22   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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   8,700 8,752 9,562 10,537 11,198 12,140 0.0 0.0   EBITDA   1,122 1,876 1,534 2,173 2,322 2,572 0.0 0.0   EBIT   710 1,516 1,252 1,946 2,131 2,336 0.0 0.0   Pre-tax profit (PTP)   691.4 1,479.2 1,206.1 1,879.6 2,062.3 2,267.5 0.0 0.0   Net earnings   538.4 1,152.7 939.7 1,464.3 1,607.6 1,766.1 0.0 0.0   Pre-tax profit without non-rec. items   691 1,479 1,206 1,880 2,062 2,268 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   1,168 1,237 543 449 760 797 0.0 0.0   Shareholders equity total   691 1,344 1,133 1,668 1,815 1,981 56.4 56.4   Interest-bearing liabilities   608 450 437 358 706 245 1.8 1.8   Balance sheet total (assets)   2,387 3,795 3,082 3,157 3,894 3,500 58.2 58.2   Net Debt   -135 -861 -1,170 -1,734 -1,742 -1,977 1.8 1.8     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   8,700 8,752 9,562 10,537 11,198 12,140 0.0 0.0   Gross profit growth   -6.6% 0.6% 9.2% 10.2% 6.3% 8.4% -100.0% 0.0%   Employees   12 11 13 13 11 11 0 0   Employee growth %   0.0% -8.3% 18.2% 0.0% -15.4% 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)   2,387 3,795 3,082 3,157 3,894 3,500 58 58   Balance sheet change%   -17.6% 59.0% -18.8% 2.4% 23.3% -10.1% -98.3% 0.0%   Added value   1,121.9 1,876.3 1,534.0 2,173.5 2,358.4 2,572.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -575 -338 -1,024 -351 99 -220 -797 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   8.2% 17.3% 13.1% 18.5% 19.0% 19.2% 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 %   27.2% 49.1% 36.5% 62.5% 60.5% 63.3% 0.0% 0.0%   ROI %   44.9% 91.2% 71.3% 106.7% 93.1% 97.9% 0.0% 0.0%   ROE %   65.5% 113.3% 75.9% 104.5% 92.3% 93.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   29.3% 36.0% 37.3% 53.9% 47.8% 57.1% 96.9% 96.9%   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, %   -12.0% -45.9% -76.2% -79.8% -75.0% -76.8% 0.0% 0.0%   Gearing %   88.0% 33.5% 38.6% 21.5% 38.9% 12.4% 3.2% 3.2%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.1% 7.3% 10.7% 17.5% 13.4% 15.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.8 1.1 1.3 1.9 1.8 2.1 0.0 0.0   Current Ratio   0.8 1.1 1.3 1.8 1.7 2.0 0.0 0.0   Cash and cash equivalent   742.4 1,310.5 1,606.9 2,091.5 2,447.9 2,221.9 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -239.1 206.8 502.0 1,135.4 1,239.5 1,351.2 -0.9 -0.9   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   93 171 118 167 214 234 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   93 171 118 167 211 234 0 0   EBIT / employee   59 138 96 150 194 212 0 0   Net earnings / employee   45 105 72 113 146 161 0 0