Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Teamwork Family 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  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   1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9%   Bankruptcy risk   10.0% 28.2% 18.1% 13.9% 13.7% 13.2% 17.0% 17.0%   Credit score (0-100)   26 3 8 15 15 16 10 10   Credit rating   BB B B BB BB BB 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 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 -19 0 0 0 0 0 0   Gross profit   -202 -19.0 0.5 0.0 0.0 0.0 0.0 0.0   EBITDA   273 -19.4 -1.0 -1.5 -0.8 -0.6 0.0 0.0   EBIT   272 -1,918 -1.0 -1.5 -0.8 -0.6 0.0 0.0   Pre-tax profit (PTP)   97.4 -1,989.5 -1.0 -1.9 -0.8 -0.6 0.0 0.0   Net earnings   360.0 -1,989.5 -1.0 -1.9 -0.8 -0.6 0.0 0.0   Pre-tax profit without non-rec. items   97.4 -1,990 -1.0 -1.9 -0.8 -0.6 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   4.8 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -83.2 -2,073 -2,074 -2,076 -2,076 -2,078 -2,132 -2,132   Interest-bearing liabilities   1,748 1,759 1,761 1,761 1,763 1,763 2,132 2,132   Balance sheet total (assets)   2,001 4.2 5.3 4.0 4.6 3.4 0.0 0.0   Net Debt   1,670 1,758 1,759 1,760 1,762 1,763 2,132 2,132     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 -19 0 0 0 0 0 0   Net sales growth   0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   -202 -19.0 0.5 0.0 0.0 0.0 0.0 0.0   Gross profit growth   -42.5% 90.6% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0%   Employees   1 0 0 0 0 0 0 0   Employee growth %   0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,001 4 5 4 5 3 0 0   Balance sheet change%   9.6% -99.8% 25.1% -24.6% 14.0% -26.1% -100.0% 0.0%   Added value   273.4 -19.4 -1.0 -1.5 -0.8 -0.6 0.0 0.0   Added value %   0.0% 102.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   354 -3,797 0 0 0 0 0 0   Net sales trend   0.0 0.0 -1.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 -3.0 -4.0 -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% 102.4% 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 (%)   -134.8% 10,113.3% -181.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net Earnings %   0.0% 10,490.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 479.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 10,490.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   11.4% -92.2% -0.0% -0.1% -0.0% -0.0% 0.0% 0.0%   ROI %   15.9% -109.4% -0.1% -0.1% -0.0% -0.0% 0.0% 0.0%   ROE %   18.8% -198.5% -21.0% -41.5% -17.6% -15.0% 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 %   -4.0% -99.8% -99.7% -99.8% -99.8% -99.8% -100.0% -100.0%   Relative indebtedness %   0.0% -10,951.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% -10,945.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   611.1% -9,050.7% -177,332.2% -115,894.3% -234,604.0% -296,812.1% 0.0% 0.0%   Gearing %   -2,100.9% -84.9% -84.9% -84.8% -84.9% -84.9% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.2% 4.1% 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   0.3 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.3 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   77.9 1.0 2.1 0.8 1.3 0.2 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% -22.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -233.6 -313.5 -312.5 -314.5 -315.2 -316.4 -1,065.8 -1,065.8   Net working capital %   0.0% 1,653.2% 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   273 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   273 0 0 0 0 0 0 0   EBIT / employee   272 0 0 0 0 0 0 0   Net earnings / employee   360 0 0 0 0 0 0 0