Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TANDLÆGE BRIAN AABY THOMSEN 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% 1.1% 1.3% 1.3% 1.3% 1.2% 18.2% 18.2%   Credit score (0-100)   84 85 80 78 80 81 8 8   Credit rating   A A A A A A B B   Credit limit (kDKK)   63.0 100.0 53.1 40.2 50.2 61.1 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   3,403 3,081 3,995 3,270 3,701 4,049 0.0 0.0   EBITDA   904 1,072 1,641 1,573 1,322 750 0.0 0.0   EBIT   854 998 1,570 1,524 1,248 672 0.0 0.0   Pre-tax profit (PTP)   855.0 997.0 1,559.0 1,509.0 1,246.0 674.8 0.0 0.0   Net earnings   669.0 778.0 1,216.0 1,177.0 972.0 526.3 0.0 0.0   Pre-tax profit without non-rec. items   855 997 1,559 1,509 1,246 675 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   129 133 82.0 58.0 44.0 21.6 0.0 0.0   Shareholders equity total   886 995 1,441 1,418 1,219 776 70.0 70.0   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,378 1,857 2,172 1,962 1,728 1,234 70.0 70.0   Net Debt   -923 -1,480 -1,905 -1,707 -1,470 -1,028 -70.0 -70.0     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   3,403 3,081 3,995 3,270 3,701 4,049 0.0 0.0   Gross profit growth   -1.7% -9.5% 29.7% -18.1% 13.2% 9.4% -100.0% 0.0%   Employees   5 5 4 4 4 5 0 0   Employee growth %   0.0% 0.0% -20.0% 0.0% 0.0% 25.0% -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)   1,378 1,857 2,172 1,962 1,728 1,234 70 70   Balance sheet change%   -22.3% 34.8% 17.0% -9.7% -11.9% -28.6% -94.3% 0.0%   Added value   904.0 1,072.0 1,641.0 1,573.0 1,297.0 749.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -92 -70 -122 -73 -88 -100 -22 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 (%)   25.1% 32.4% 39.3% 46.6% 33.7% 16.6% 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 %   54.3% 62.1% 78.0% 73.8% 67.8% 45.6% 0.0% 0.0%   ROI %   81.4% 98.8% 121.4% 106.7% 94.8% 67.6% 0.0% 0.0%   ROE %   63.6% 82.7% 99.8% 82.3% 73.7% 52.8% 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 %   64.3% 53.6% 66.3% 72.3% 70.5% 62.9% 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, %   -102.1% -138.1% -116.1% -108.5% -111.2% -137.2% 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   2.4 2.3 2.8 3.4 3.2 2.5 0.0 0.0   Current Ratio   2.5 2.4 2.8 3.5 3.3 2.6 0.0 0.0   Cash and cash equivalent   923.0 1,480.0 1,905.0 1,707.0 1,470.0 1,028.3 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   731.0 988.0 1,333.0 1,334.0 1,149.0 729.3 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   181 214 410 393 324 150 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   181 214 410 393 331 150 0 0   EBIT / employee   171 200 393 381 312 134 0 0   Net earnings / employee   134 156 304 294 243 105 0 0