Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TANDLÆGE JØRGEN BERLING 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   0.9% 1.2% 0.9% 2.6% 6.6% 5.3% 14.3% 14.3%   Credit score (0-100)   91 83 90 60 35 41 15 15   Credit rating   A A A BBB BBB BBB BB BB   Credit limit (kDKK)   184.9 72.8 213.1 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 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   3,202 3,486 3,053 1,517 128 164 0.0 0.0   EBITDA   1,070 1,736 1,191 529 241 19.0 0.0 0.0   EBIT   1,055 1,727 1,185 490 241 19.0 0.0 0.0   Pre-tax profit (PTP)   1,088.1 1,769.0 1,253.5 535.1 153.2 38.2 0.0 0.0   Net earnings   850.1 1,379.8 978.3 417.4 119.5 29.6 0.0 0.0   Pre-tax profit without non-rec. items   1,088 1,769 1,254 535 153 38.2 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   53.5 44.4 38.6 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,081 1,661 1,239 657 376 406 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)   2,028 3,005 2,720 1,344 645 663 0.0 0.0   Net Debt   -494 -663 -776 -78.9 -177 -232 0.0 0.0     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   3,202 3,486 3,053 1,517 128 164 0.0 0.0   Gross profit growth   6.3% 8.9% -12.4% -50.3% -91.6% 28.2% -100.0% 0.0%   Employees   7 8 8 4 4 1 0 0   Employee growth %   0.0% 14.3% 0.0% -50.0% 0.0% -75.0% -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)   2,028 3,005 2,720 1,344 645 663 0 0   Balance sheet change%   8.4% 48.2% -9.5% -50.6% -52.0% 2.8% -100.0% 0.0%   Added value   1,070.4 1,736.3 1,191.3 528.5 279.7 19.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -31 -18 -12 -77 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 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 (%)   32.9% 49.5% 38.8% 32.3% 188.3% 11.6% 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 %   55.8% 70.3% 43.9% 26.5% 27.6% 6.0% 0.0% 0.0%   ROI %   108.1% 129.0% 86.7% 52.1% 45.6% 10.0% 0.0% 0.0%   ROE %   84.5% 100.6% 67.5% 44.0% 23.1% 7.6% 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 %   53.3% 55.3% 45.6% 48.9% 58.4% 61.2% 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, %   -46.2% -38.2% -65.1% -14.9% -73.3% -1,224.7% 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   2.1 2.2 1.8 2.6 2.9 8.1 0.0 0.0   Current Ratio   2.1 2.2 1.8 2.6 2.9 8.1 0.0 0.0   Cash and cash equivalent   494.0 663.0 775.7 78.9 176.8 232.4 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   1,027.9 1,616.8 1,200.9 829.8 425.0 580.8 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   153 217 149 132 70 19 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   153 217 149 132 60 19 0 0   EBIT / employee   151 216 148 122 60 19 0 0   Net earnings / employee   121 172 122 104 30 30 0 0