Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TANDLÆGE MARIE SEIER-PETERSEN 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 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.5%   Bankruptcy risk   6.4% 3.7% 3.5% 2.2% 3.2% 2.7% 7.8% 6.8%   Credit score (0-100)   38 53 53 64 55 59 31 35   Credit rating   BBB BBB BBB BBB BBB BBB BB BBB   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   -30.6 -23.1 45.3 -35.4 -64.5 -52.1 0.0 0.0   EBITDA   -590 -606 -456 -668 -676 -725 0.0 0.0   EBIT   -767 -699 -501 -777 -825 -1,031 0.0 0.0   Pre-tax profit (PTP)   154.9 499.1 406.4 744.8 472.3 570.7 0.0 0.0   Net earnings   120.6 389.2 316.3 580.9 367.8 445.1 0.0 0.0   Pre-tax profit without non-rec. items   155 499 406 745 472 571 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   288 195 382 602 453 811 0.0 0.0   Shareholders equity total   435 700 891 1,347 890 1,210 835 835   Interest-bearing liabilities   146 0.0 5.3 0.0 64.0 611 0.0 0.0   Balance sheet total (assets)   662 839 1,017 1,514 1,032 1,974 835 835   Net Debt   26.2 -455 -484 -704 -339 335 -299 -299     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   -30.6 -23.1 45.3 -35.4 -64.5 -52.1 0.0 0.0   Gross profit growth   -38.4% 24.7% 0.0% 0.0% -82.2% 19.3% 0.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   662 839 1,017 1,514 1,032 1,974 835 835   Balance sheet change%   -30.6% 26.6% 21.2% 49.0% -31.9% 91.3% -57.7% 0.0%   Added value   -589.7 -605.9 -455.8 -668.0 -715.5 -724.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -355 -185 141 112 -298 587 -811 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 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 (%)   2,507.4% 3,030.3% -1,105.9% 2,193.6% 1,277.7% 1,980.3% 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 %   20.2% 67.0% 44.5% 59.2% 37.7% 40.2% 0.0% 0.0%   ROI %   22.8% 78.5% 51.6% 66.6% 40.6% 42.6% 0.0% 0.0%   ROE %   22.2% 68.6% 39.8% 51.9% 32.9% 42.4% 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 %   65.7% 83.4% 87.6% 88.9% 86.2% 61.3% 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, %   -4.4% 75.1% 106.2% 105.3% 50.2% -46.2% 0.0% 0.0%   Gearing %   33.6% 0.0% 0.6% 0.0% 7.2% 50.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.8% 5.6% 237.5% 153.3% 22.4% 10.0% 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   1.5 4.1 5.1 4.7 7.1 1.5 0.0 0.0   Current Ratio   1.7 4.2 5.3 4.8 7.4 1.6 0.0 0.0   Cash and cash equivalent   120.3 455.0 489.3 703.7 403.2 276.2 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   99.9 451.4 514.4 644.5 500.0 175.4 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   -590 -606 -456 -668 -716 -725 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -590 -606 -456 -668 -676 -725 0 0   EBIT / employee   -767 -699 -501 -777 -825 -1,031 0 0   Net earnings / employee   121 389 316 581 368 445 0 0