Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Klinisk Tandtekniker Birgitte Frydensberg 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 N/A 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% 2.2% 2.2%   Bankruptcy risk   0.0% 5.4% 4.7% 4.3% 4.1% 3.4% 11.3% 11.3%   Credit score (0-100)   0 43 45 46 48 53 21 21   Credit rating   N/A BBB BBB BBB BBB BBB BB BB   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 N/A 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   0.0 814 812 855 870 1,265 0.0 0.0   EBITDA   0.0 224 166 179 82.0 207 0.0 0.0   EBIT   0.0 159 91.4 104 7.1 138 0.0 0.0   Pre-tax profit (PTP)   0.0 126.2 79.5 93.0 -3.1 95.4 0.0 0.0   Net earnings   0.0 97.8 67.0 67.5 -2.7 71.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 126 79.5 93.0 -3.1 95.4 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 159 121 84.3 47.1 494 0.0 0.0   Shareholders equity total   0.0 186 253 321 261 273 172 172   Interest-bearing liabilities   0.0 421 121 82.8 98.2 500 17.4 17.4   Balance sheet total (assets)   0.0 820 620 590 580 979 189 189   Net Debt   0.0 332 72.4 36.8 14.0 416 17.4 17.4     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 814 812 855 870 1,265 0.0 0.0   Gross profit growth   0.0% 0.0% -0.3% 5.3% 1.7% 45.5% -100.0% 0.0%   Employees   0 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)   0 820 620 590 580 979 189 189   Balance sheet change%   0.0% 0.0% -24.4% -4.8% -1.6% 68.8% -80.7% 0.0%   Added value   0.0 224.3 166.3 178.9 82.0 207.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 434 -150 -150 -150 340 -494 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  2018 N/A 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 (%)   0.0% 19.6% 11.3% 12.2% 0.8% 10.9% 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% 19.4% 12.7% 17.2% 1.2% 17.8% 0.0% 0.0%   ROI %   0.0% 22.9% 16.0% 22.7% 1.6% 22.2% 0.0% 0.0%   ROE %   0.0% 52.6% 30.5% 23.5% -0.9% 26.7% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 22.7% 40.8% 54.3% 44.9% 27.8% 90.8% 90.8%   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% 148.1% 43.5% 20.6% 17.1% 200.8% 0.0% 0.0%   Gearing %   0.0% 226.2% 48.0% 25.8% 37.7% 183.4% 10.1% 10.1%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 15.7% 4.4% 10.9% 11.2% 14.5% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.7 1.0 1.4 1.0 1.1 0.0 0.0   Current Ratio   0.0 0.8 1.1 1.5 1.2 1.3 0.0 0.0   Cash and cash equivalent   0.0 88.6 49.0 46.0 84.2 84.3 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 -63.5 24.1 81.2 41.1 75.5 -8.7 -8.7   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 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   0 224 166 179 82 207 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 224 166 179 82 207 0 0   EBIT / employee   0 159 91 104 7 138 0 0   Net earnings / employee   0 98 67 67 -3 71 0 0