Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TANDKUNSTEN 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.5%   Bankruptcy risk   2.2% 2.2% 2.0% 3.2% 2.7% 2.1% 7.2% 7.2%   Credit score (0-100)   67 66 67 55 59 67 33 33   Credit rating   BBB BBB A BBB BBB A BBB BBB   Credit limit (kDKK)   0.1 0.1 0.4 0.0 0.0 0.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,542 4,741 5,329 5,158 5,516 6,145 0.0 0.0   EBITDA   909 1,234 1,147 644 911 1,027 0.0 0.0   EBIT   458 808 796 152 420 552 0.0 0.0   Pre-tax profit (PTP)   397.4 771.9 771.7 126.3 405.5 537.7 0.0 0.0   Net earnings   306.4 590.3 599.7 104.3 262.8 419.3 0.0 0.0   Pre-tax profit without non-rec. items   397 772 772 126 406 538 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   1,707 1,479 2,010 1,856 1,491 1,796 0.0 0.0   Shareholders equity total   1,602 2,082 2,568 2,558 2,703 3,001 2,291 2,291   Interest-bearing liabilities   876 0.0 217 33.6 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,046 3,156 3,191 2,801 3,191 3,496 2,291 2,291   Net Debt   855 -214 212 11.5 -793 -676 -1,945 -1,945     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   4,542 4,741 5,329 5,158 5,516 6,145 0.0 0.0   Gross profit growth   -2.7% 4.4% 12.4% -3.2% 6.9% 11.4% -100.0% 0.0%   Employees   8 7 7 7 7 8 0 0   Employee growth %   -13.6% -6.6% -7.0% 1.5% 9.0% 9.6% -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)   3,046 3,156 3,191 2,801 3,191 3,496 2,291 2,291   Balance sheet change%   -0.9% 3.6% 1.1% -12.2% 13.9% 9.6% -34.5% 0.0%   Added value   909.4 1,233.8 1,146.6 644.2 912.9 1,027.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -516 -781 56 -773 -981 -296 -1,796 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   10.1% 17.0% 14.9% 2.9% 7.6% 9.0% 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 %   15.0% 26.1% 25.1% 5.1% 14.0% 16.5% 0.0% 0.0%   ROI %   18.1% 35.0% 32.7% 5.6% 15.9% 19.4% 0.0% 0.0%   ROE %   20.4% 32.0% 25.8% 4.1% 10.0% 14.7% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   52.6% 66.0% 80.5% 91.3% 84.7% 85.8% 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, %   94.1% -17.4% 18.5% 1.8% -87.1% -65.8% 0.0% 0.0%   Gearing %   54.7% 0.0% 8.5% 1.3% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.4% 8.2% 22.8% 20.2% 90.6% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.3 0.8 0.7 1.4 2.5 2.7 0.0 0.0   Current Ratio   0.3 0.8 0.7 1.4 2.5 2.7 0.0 0.0   Cash and cash equivalent   20.9 214.4 5.7 22.1 793.4 676.1 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -1,021.7 -244.1 -165.9 104.8 740.5 838.6 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   120 174 174 96 125 128 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   120 174 174 96 125 128 0 0   EBIT / employee   60 114 121 23 58 69 0 0   Net earnings / employee   40 83 91 16 36 52 0 0