Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TANDLÆGERNE Rådhustorvet 2 I/S 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   6.9% 6.9% 6.1% 4.9% 4.8% 5.5% 14.3% 14.3%   Credit score (0-100)   36 36 38 43 44 40 15 15   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 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   15,576 15,810 16,649 15,278 16,483 18,990 0.0 0.0   EBITDA   7,158 7,880 5,021 5,295 5,175 6,634 0.0 0.0   EBIT   7,158 7,880 5,021 5,295 5,175 6,634 0.0 0.0   Pre-tax profit (PTP)   7,137.0 7,890.0 5,041.9 5,313.7 5,172.7 6,630.7 0.0 0.0   Net earnings   7,137.0 7,890.0 5,041.9 5,313.7 5,172.7 6,630.7 0.0 0.0   Pre-tax profit without non-rec. items   7,137 7,890 5,042 5,314 5,173 6,631 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -926 -509 -1,102 -572 -270 -149 0.0 0.0   Interest-bearing liabilities   893 417 799 1,449 1,351 1,313 0.0 0.0   Balance sheet total (assets)   1,165 1,806 1,678 1,963 2,217 2,506 0.0 0.0   Net Debt   702 218 653 1,293 1,126 1,109 0.0 0.0     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   15,576 15,810 16,649 15,278 16,483 18,990 0.0 0.0   Gross profit growth   -7.6% 1.5% 5.3% -8.2% 7.9% 15.2% -100.0% 0.0%   Employees   20 21 21 23 22 22 0 0   Employee growth %   0.0% 5.0% 0.0% 9.5% -4.3% 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)   1,165 1,806 1,678 1,963 2,217 2,506 0 0   Balance sheet change%   -14.6% 55.0% -7.1% 17.0% 13.0% 13.0% -100.0% 0.0%   Added value   7,158.2 7,879.9 5,021.0 5,294.7 5,175.4 6,634.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 929 -1,573 526 65 -62 114   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 (%)   46.0% 49.8% 30.2% 34.7% 31.4% 34.9% 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 %   315.3% 358.9% 198.4% 200.8% 207.9% 260.3% 0.0% 0.0%   ROI %   728.8% 844.3% 568.4% 474.6% 373.0% 502.6% 0.0% 0.0%   ROE %   564.3% 531.1% 289.5% 291.9% 247.5% 280.7% 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 %   -44.3% -22.0% -39.6% -22.6% -11.0% -5.7% 0.0% 0.0%   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, %   9.8% 2.8% 13.0% 24.4% 21.8% 16.7% 0.0% 0.0%   Gearing %   -96.5% -81.9% -72.5% -253.3% -500.9% -878.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.3% 2.4% 2.0% 2.0% 3.5% 4.7% 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   0.5 1.0 0.7 1.0 0.9 0.9 0.0 0.0   Current Ratio   0.6 1.0 0.8 1.0 0.9 0.9 0.0 0.0   Cash and cash equivalent   191.4 199.3 146.3 156.9 224.4 203.9 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   -927.0 2.1 -524.4 18.5 -320.7 -200.7 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   358 375 239 230 235 302 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   358 375 239 230 235 302 0 0   EBIT / employee   358 375 239 230 235 302 0 0   Net earnings / employee   357 376 240 231 235 301 0 0