Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TANK2EYE 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 6.0%   Bankruptcy risk   1.7% 1.4% 1.5% 1.4% 1.4% 1.7% 13.6% 11.0%   Credit score (0-100)   75 80 78 78 76 72 15 22   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   3.7 24.8 11.1 25.8 12.7 1.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,216 2,336 2,244 2,324 1,767 1,913 0.0 0.0   EBITDA   504 627 602 727 482 696 0.0 0.0   EBIT   430 537 517 642 390 599 0.0 0.0   Pre-tax profit (PTP)   442.0 547.1 526.0 643.6 396.1 604.8 0.0 0.0   Net earnings   344.0 426.2 408.7 493.5 307.2 466.9 0.0 0.0   Pre-tax profit without non-rec. items   442 547 526 644 396 605 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   262 236 152 67.0 439 343 0.0 0.0   Shareholders equity total   1,352 1,438 1,447 1,541 1,348 795 670 670   Interest-bearing liabilities   125 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,114 1,969 1,962 2,471 1,821 1,232 670 670   Net Debt   -1,392 -1,386 -1,450 -1,450 -973 -531 -670 -670     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   2,216 2,336 2,244 2,324 1,767 1,913 0.0 0.0   Gross profit growth   16.0% 5.4% -4.0% 3.6% -24.0% 8.2% -100.0% 0.0%   Employees   3 3 3 3 3 2 0 0   Employee growth %   50.0% 0.0% 0.0% 0.0% 0.0% -33.3% -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)   2,114 1,969 1,962 2,471 1,821 1,232 670 670   Balance sheet change%   30.6% -6.9% -0.4% 26.0% -26.3% -32.3% -45.7% 0.0%   Added value   430.0 537.0 517.1 642.3 389.7 599.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -148 -116 -169 -169 280 -194 -343 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   19.4% 23.0% 23.1% 27.6% 22.1% 31.3% 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 %   23.7% 26.8% 26.9% 29.5% 18.7% 40.0% 0.0% 0.0%   ROI %   31.8% 37.4% 36.5% 43.7% 27.7% 56.9% 0.0% 0.0%   ROE %   26.4% 30.5% 28.3% 33.0% 21.3% 43.6% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   64.0% 73.1% 73.8% 62.3% 76.5% 64.5% 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, %   -276.2% -221.1% -241.0% -199.5% -201.7% -76.3% 0.0% 0.0%   Gearing %   9.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   2.4 3.1 3.3 2.5 3.1 1.9 0.0 0.0   Current Ratio   2.5 3.3 3.5 2.6 2.9 2.0 0.0 0.0   Cash and cash equivalent   1,517.0 1,386.5 1,449.7 1,449.7 972.8 531.3 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   1,098.0 1,206.9 1,296.7 1,473.6 908.4 453.0 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   143 179 172 214 130 300 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   168 209 201 242 161 348 0 0   EBIT / employee   143 179 172 214 130 300 0 0   Net earnings / employee   115 142 136 164 102 233 0 0