Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Turesensgade 6 P/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  2018 2018/12 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% 0.3% 0.3%   Bankruptcy risk   0.8% 0.7% 0.8% 0.8% 0.6% 0.7% 8.5% 8.3%   Credit score (0-100)   94 96 91 92 96 95 29 29   Credit rating   AA AA AA AA AA AA BB BB   Credit limit (kDKK)   1,793.6 1,980.3 1,799.6 2,099.3 2,483.9 2,541.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 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   1,091 1,177 1,084 1,000 1,296 1,213 0.0 0.0   EBITDA   1,091 1,177 1,084 1,000 1,296 1,213 0.0 0.0   EBIT   1,101 1,268 1,264 2,200 1,296 1,211 0.0 0.0   Pre-tax profit (PTP)   481.1 661.5 261.9 1,835.3 939.9 870.7 0.0 0.0   Net earnings   481.1 661.5 261.9 1,835.3 939.9 870.7 0.0 0.0   Pre-tax profit without non-rec. items   481 662 262 1,835 940 871 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   40,400 40,600 40,800 42,000 42,000 42,000 0.0 0.0   Shareholders equity total   19,946 20,608 20,870 22,705 25,013 25,884 6,884 6,884   Interest-bearing liabilities   19,923 19,410 19,426 18,857 18,282 17,700 0.0 0.0   Balance sheet total (assets)   40,571 40,753 40,997 42,435 44,067 44,420 6,884 6,884   Net Debt   19,840 19,340 19,274 18,459 17,632 16,800 -6,884 -6,884     See the entire balance sheet 1000.0 Volume  2018 2018/12 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   1,091 1,177 1,084 1,000 1,296 1,213 0.0 0.0   Gross profit growth   48.9% 7.9% -7.9% -7.7% 29.6% -6.4% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 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)   40,571 40,753 40,997 42,435 44,067 44,420 6,884 6,884   Balance sheet change%   -0.1% 0.4% 0.6% 3.5% 3.8% 0.8% -84.5% 0.0%   Added value   1,101.2 1,268.0 1,263.5 2,200.5 1,296.2 1,210.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   100 200 200 1,200 0 0 -42,000 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 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 (%)   101.0% 107.8% 116.6% 219.9% 100.0% 99.8% 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 %   2.7% 3.1% 3.1% 5.3% 3.0% 2.7% 0.0% 0.0%   ROI %   2.8% 3.2% 3.1% 5.4% 3.1% 2.8% 0.0% 0.0%   ROE %   2.4% 3.3% 1.3% 8.4% 3.9% 3.4% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   49.3% 50.7% 51.1% 53.7% 56.9% 58.4% 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, %   1,819.2% 1,643.6% 1,778.2% 1,845.0% 1,360.4% 1,385.4% 0.0% 0.0%   Gearing %   99.9% 94.2% 93.1% 83.1% 73.1% 68.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.1% 3.1% 5.2% 1.9% 1.9% 1.9% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.2 0.1 0.2 0.3 0.6 0.7 0.0 0.0   Current Ratio   0.1 0.1 0.2 0.3 0.5 0.7 0.0 0.0   Cash and cash equivalent   83.3 69.3 151.7 397.8 649.2 900.7 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 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   -1,052.9 -1,116.0 -1,075.4 -1,015.1 -661.2 -488.7 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  2018 2018/12 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 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0