Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TANDLÆGERNE KOPP ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   2.3% 2.4% 2.6% 4.1% 4.4% 5.4% 18.4% 18.1%   Credit score (0-100)   66 63 60 48 46 42 8 8   Credit rating   BBB BBB BBB BBB BBB BBB 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)  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   7,580 0 0 0 0 0 0 0   Gross profit   5,155 5,261 5,991 6,130 5,845 5,825 0.0 0.0   EBITDA   783 923 947 1,016 1,168 1,129 0.0 0.0   EBIT   699 705 723 787 955 965 0.0 0.0   Pre-tax profit (PTP)   708.3 711.4 717.9 791.4 966.0 971.0 0.0 0.0   Net earnings   588.3 555.9 522.1 616.6 755.8 756.5 0.0 0.0   Pre-tax profit without non-rec. items   708 711 718 791 966 971 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   1,079 861 713 561 348 184 0.0 0.0   Shareholders equity total   921 1,177 874 965 1,121 1,128 190 190   Interest-bearing liabilities   0.0 0.1 5.0 0.0 2.1 8.6 0.0 0.0   Balance sheet total (assets)   1,845 2,429 1,666 1,432 1,644 1,479 190 190   Net Debt   -361 -1,293 -551 -613 -1,148 -1,140 -190 -190     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   7,580 0 0 0 0 0 0 0   Net sales growth   -4.4% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   5,155 5,261 5,991 6,130 5,845 5,825 0.0 0.0   Gross profit growth   -13.9% 2.0% 13.9% 2.3% -4.7% -0.3% -100.0% 0.0%   Employees   11 11 11 11 9 9 0 0   Employee growth %   22.2% 0.0% 0.0% 0.0% -18.2% 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)   1,845 2,429 1,666 1,432 1,644 1,479 190 190   Balance sheet change%   -14.4% 31.7% -31.4% -14.0% 14.8% -10.0% -87.1% 0.0%   Added value   782.6 922.8 947.0 1,016.4 1,184.0 1,129.1 0.0 0.0   Added value %   10.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   679 -436 -372 -381 -427 -328 -184 0   Net sales trend   -1.0 -2.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 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 %   10.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   9.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   13.6% 13.4% 12.1% 12.8% 16.3% 16.6% 0.0% 0.0%   Net Earnings %   7.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   8.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   9.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   35.4% 33.4% 35.7% 51.3% 62.9% 62.2% 0.0% 0.0%   ROI %   63.6% 68.1% 70.1% 83.8% 91.4% 85.8% 0.0% 0.0%   ROE %   52.8% 53.0% 50.9% 67.0% 72.4% 67.3% 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 %   49.9% 48.4% 52.5% 67.4% 68.2% 76.2% 100.0% 100.0%   Relative indebtedness %   12.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   7.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -46.1% -140.1% -58.2% -60.4% -98.3% -101.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.6% 0.0% 0.2% 0.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 11,012.0% 530.7% 159.7% 102.5% 17.2% 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   0.8 1.3 1.3 2.0 2.5 3.7 0.0 0.0   Current Ratio   0.8 1.3 1.3 2.0 2.5 3.7 0.0 0.0   Cash and cash equivalent   360.5 1,293.2 556.4 613.5 1,150.1 1,148.7 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)   9.6 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   8.6 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   10.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -157.9 316.1 193.1 426.3 778.9 943.9 0.0 0.0   Net working capital %   -2.1% 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   689 0 0 0 0 0 0 0   Added value / employee   71 84 86 92 132 125 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   71 84 86 92 130 125 0 0   EBIT / employee   64 64 66 72 106 107 0 0   Net earnings / employee   53 51 47 56 84 84 0 0