Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TANDLÆGERNE I VIBY-CENTRET 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   4.6% 5.4% 5.4% 4.6% 4.3% 4.3% 14.5% 14.3%   Credit score (0-100)   48 43 41 44 47 47 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   10,397 10,789 10,365 10,912 10,990 10,691 0.0 0.0   EBITDA   5,443 5,516 4,948 5,689 5,682 5,276 0.0 0.0   EBIT   5,443 5,516 4,948 5,689 5,682 5,276 0.0 0.0   Pre-tax profit (PTP)   5,457.8 5,521.2 4,943.8 5,680.8 5,675.0 5,276.8 0.0 0.0   Net earnings   5,457.8 5,521.2 4,943.8 5,680.8 5,675.0 5,276.8 0.0 0.0   Pre-tax profit without non-rec. items   5,458 5,521 4,944 5,681 5,675 5,277 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   1,092 580 697 1,185 963 837 0.0 0.0   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,979 1,372 2,332 2,180 1,776 1,562 0.0 0.0   Net Debt   -1,139 -454 -754 -692 -789 -795 0.0 0.0     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   10,397 10,789 10,365 10,912 10,990 10,691 0.0 0.0   Gross profit growth   -4.2% 3.8% -3.9% 5.3% 0.7% -2.7% -100.0% 0.0%   Employees   12 12 12 11 11 11 0 0   Employee growth %   0.0% 0.0% 0.0% -8.3% 0.0% 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)   1,979 1,372 2,332 2,180 1,776 1,562 0 0   Balance sheet change%   0.8% -30.7% 70.0% -6.5% -18.6% -12.0% -100.0% 0.0%   Added value   5,442.6 5,515.8 4,948.5 5,689.0 5,681.9 5,276.3 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 -254 88 328 -203 341 -300   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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   52.3% 51.1% 47.7% 52.1% 51.7% 49.4% 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 %   276.8% 329.6% 267.4% 252.2% 287.3% 316.2% 0.0% 0.0%   ROI %   457.9% 613.7% 704.8% 604.6% 529.1% 586.4% 0.0% 0.0%   ROE %   457.9% 660.6% 774.1% 603.6% 528.4% 586.4% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   55.1% 42.3% 31.9% 58.9% 59.2% 56.7% 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, %   -20.9% -8.2% -15.2% -12.2% -13.9% -15.1% 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   2.1 2.0 1.5 2.6 2.6 2.3 0.0 0.0   Current Ratio   2.2 2.0 1.4 2.2 2.1 2.1 0.0 0.0   Cash and cash equivalent   1,138.9 453.8 753.7 692.2 788.7 794.9 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   1,058.2 674.6 664.0 1,151.5 929.6 803.4 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   454 460 412 517 517 480 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   454 460 412 517 517 480 0 0   EBIT / employee   454 460 412 517 517 480 0 0   Net earnings / employee   455 460 412 516 516 480 0 0