Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TANDLÆGERNE STRABO & BORUP 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.5% 0.5%   Bankruptcy risk   14.0% 16.3% 13.4% 14.9% 18.9% 17.4% 18.5% 18.2%   Credit score (0-100)   17 12 17 13 6 8 8 8   Credit rating   BB BB BB BB B B 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)  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   8,493 8,414 9,734 9,425 10,168 3,199 0.0 0.0   EBITDA   3,159 2,236 3,339 2,815 3,092 1,017 0.0 0.0   EBIT   3,159 2,236 3,339 2,815 3,092 1,017 0.0 0.0   Pre-tax profit (PTP)   2,646.5 2,078.1 3,325.9 2,796.7 3,065.5 990.9 0.0 0.0   Net earnings   2,646.5 2,078.1 3,325.9 2,796.7 3,065.5 990.9 0.0 0.0   Pre-tax profit without non-rec. items   2,647 2,078 3,326 2,797 3,065 991 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   -1,418 -916 -1,045 -1,025 -1,330 77.9 77.9 77.9   Interest-bearing liabilities   509 518 469 759 665 0.0 0.0 0.0   Balance sheet total (assets)   498 608 1,244 1,225 706 137 77.9 77.9   Net Debt   503 511 462 741 661 -53.9 -77.9 -77.9     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   8,493 8,414 9,734 9,425 10,168 3,199 0.0 0.0   Gross profit growth   -0.0% -0.9% 15.7% -3.2% 7.9% -68.5% -100.0% 0.0%   Employees   13 14 15 15 17 20 0 0   Employee growth %   8.3% 7.7% 7.1% 0.0% 13.3% 17.6% -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)   498 608 1,244 1,225 706 137 78 78   Balance sheet change%   -27.7% 22.2% 104.4% -1.5% -42.4% -80.6% -43.0% 0.0%   Added value   3,158.8 2,236.2 3,339.2 2,814.9 3,092.1 1,017.3 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 0 0 0 0 0 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 (%)   37.2% 26.6% 34.3% 29.9% 30.4% 31.8% 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 %   193.6% 121.7% 175.2% 124.2% 144.5% 93.8% 0.0% 0.0%   ROI %   760.3% 370.6% 442.2% 271.6% 334.4% 274.4% 0.0% 0.0%   ROE %   446.2% 375.7% 359.1% 226.5% 317.6% 252.9% 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 %   -74.0% -60.1% -45.7% -45.6% -65.3% 57.0% 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, %   15.9% 22.8% 13.8% 26.3% 21.4% -5.3% 0.0% 0.0%   Gearing %   -35.9% -56.5% -44.9% -74.0% -50.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.9% 3.1% 3.0% 3.6% 4.2% 8.5% 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   0.3 0.4 0.7 0.7 0.3 2.3 0.0 0.0   Current Ratio   0.3 0.4 0.7 0.7 0.3 2.3 0.0 0.0   Cash and cash equivalent   6.4 7.0 7.1 17.9 4.2 53.9 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   -1,430.1 -812.3 -624.6 -597.2 -1,330.0 77.9 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   243 160 223 188 182 51 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   243 160 223 188 182 51 0 0   EBIT / employee   243 160 223 188 182 51 0 0   Net earnings / employee   204 148 222 186 180 50 0 0