Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TANDLÆGE CONNIE 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.5%   Bankruptcy risk   4.5% 5.3% 16.2% 3.5% 2.8% 11.0% 19.7% 18.1%   Credit score (0-100)   49 44 12 53 58 21 5 8   Credit rating   BBB BBB BB BBB BBB BB B B   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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,291 1,129 812 1,619 1,531 2,013 0.0 0.0   EBITDA   576 296 -144 716 574 1,515 0.0 0.0   EBIT   483 202 -213 697 554 865 0.0 0.0   Pre-tax profit (PTP)   470.6 187.6 -236.0 695.3 557.5 880.7 0.0 0.0   Net earnings   366.9 138.7 -235.0 549.3 437.7 577.3 0.0 0.0   Pre-tax profit without non-rec. items   471 188 -236 695 558 881 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   221 164 95.1 32.8 42.3 0.0 0.0 0.0   Shareholders equity total   358 302 -71.3 478 803 1,255 130 130   Interest-bearing liabilities   32.6 0.0 40.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   866 654 194 753 1,032 1,771 130 130   Net Debt   -78.4 -87.0 -3.4 -92.0 -441 -378 -130 -130     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   1,291 1,129 812 1,619 1,531 2,013 0.0 0.0   Gross profit growth   63.1% -12.6% -28.1% 99.3% -5.4% 31.4% -100.0% 0.0%   Employees   1 1 2 2 2 1 0 0   Employee growth %   -50.0% 0.0% 100.0% 0.0% 0.0% -50.0% -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)   866 654 194 753 1,032 1,771 130 130   Balance sheet change%   90.2% -24.5% -70.4% 289.1% 37.0% 71.7% -92.7% 0.0%   Added value   575.8 296.1 -144.4 716.2 573.2 1,514.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -186 -175 -137 -81 -10 -692 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   37.4% 17.9% -26.2% 43.1% 36.2% 43.0% 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 %   73.7% 27.5% -46.3% 138.7% 62.9% 63.0% 0.0% 0.0%   ROI %   187.8% 59.8% -123.5% 272.2% 87.6% 85.8% 0.0% 0.0%   ROE %   90.2% 42.0% -94.9% 163.6% 68.3% 56.1% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   41.4% 46.2% -26.9% 63.5% 77.8% 70.9% 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, %   -13.6% -29.4% 2.4% -12.8% -76.9% -24.9% 0.0% 0.0%   Gearing %   9.1% 0.0% -56.1% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   25.0% 132.1% 116.1% 54.8% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   1.2 1.2 0.4 2.3 8.5 8.3 0.0 0.0   Current Ratio   1.2 1.2 0.4 2.3 8.5 8.3 0.0 0.0   Cash and cash equivalent   111.0 87.0 43.4 92.0 441.1 377.7 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   119.2 53.6 -165.4 369.9 799.8 1,558.4 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   576 296 -72 358 287 1,515 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   576 296 -72 358 287 1,515 0 0   EBIT / employee   483 202 -106 349 277 865 0 0   Net earnings / employee   367 139 -117 275 219 577 0 0