Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SIRONA DENTAL A/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  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Bankruptcy risk for industry   2.2% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.2%   Bankruptcy risk   0.0% 1.3% 0.9% 0.6% 0.8% 0.9% 7.8% 6.6%   Credit score (0-100)   0 83 90 97 91 90 30 36   Credit rating   N/A A A AA A A BB BBB   Credit limit (kDKK)   0.0 1,441.8 4,697.5 8,888.2 6,407.1 6,611.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 60,439 43,288 41,577 40,004 39,542 0.0 0.0   EBITDA   0.0 42,805 29,373 26,238 24,864 19,550 0.0 0.0   EBIT   0.0 42,805 29,373 26,238 24,864 19,550 0.0 0.0   Pre-tax profit (PTP)   0.0 42,756.0 29,418.0 25,951.0 24,712.0 19,301.0 0.0 0.0   Net earnings   0.0 33,283.0 22,927.0 20,220.0 19,270.0 14,144.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 42,756 29,418 25,951 24,712 19,301 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Tangible assets total   0.0 7,681 5,686 5,866 5,039 150 0.0 0.0   Shareholders equity total   0.0 46,284 35,928 56,148 53,418 49,562 36,561 36,561   Interest-bearing liabilities   0.0 0.0 0.0 2,751 3.0 3.0 0.0 0.0   Balance sheet total (assets)   0.0 59,755 51,938 73,879 64,770 65,563 36,561 36,561   Net Debt   0.0 -20,623 -12,978 -32,139 -17,960 -39,680 -36,561 -36,561     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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   0.0 60,439 43,288 41,577 40,004 39,542 0.0 0.0   Gross profit growth   0.0% 0.0% -28.4% -4.0% -3.8% -1.2% -100.0% 0.0%   Employees   0 57 54 47 48 42 0 0   Employee growth %   0.0% 0.0% -5.3% -13.0% 2.1% -12.5% -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)   0 59,755 51,938 73,879 64,770 65,563 36,561 36,561   Balance sheet change%   0.0% 0.0% -13.1% 42.2% -12.3% 1.2% -44.2% 0.0%   Added value   0.0 42,805.0 29,373.0 26,238.0 24,864.0 19,550.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 7,777 -1,919 111 -884 -4,935 -150 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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 (%)   0.0% 70.8% 67.9% 63.1% 62.2% 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 %   0.0% 72.4% 52.9% 41.7% 35.9% 30.0% 0.0% 0.0%   ROI %   0.0% 92.5% 70.8% 54.6% 43.6% 37.4% 0.0% 0.0%   ROE %   0.0% 71.9% 55.8% 43.9% 35.2% 27.5% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Equity ratio %   0.0% 77.5% 69.2% 76.0% 82.5% 75.6% 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, %   0.0% -48.2% -44.2% -122.5% -72.2% -203.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 4.9% 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% 20.9% 11.0% 8,933.3% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Quick Ratio   0.0 2.8 2.0 2.7 3.4 3.4 0.0 0.0   Current Ratio   0.0 3.9 3.0 3.9 5.8 4.1 0.0 0.0   Cash and cash equivalent   0.0 20,623.0 12,978.0 34,890.0 17,963.0 39,683.0 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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   0.0 37,943.0 29,762.0 49,661.0 48,516.0 48,800.0 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  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 751 544 558 518 465 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 751 544 558 518 465 0 0   EBIT / employee   0 751 544 558 518 465 0 0   Net earnings / employee   0 584 425 430 401 337 0 0