Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Tech Town Odense A/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  2017 N/A 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% 0.2%   Bankruptcy risk   0.0% 0.7% 0.8% 0.6% 0.6% 0.6% 7.7% 6.9%   Credit score (0-100)   0 95 92 98 97 97 2 2   Credit rating   N/A AA AA AA AA AA BB BBB   Credit limit (kDKK)   0.0 2,687.7 2,728.3 3,548.5 4,290.2 5,120.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 N/A 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   0.0 1,987 727 3,260 3,646 4,468 0.0 0.0   EBITDA   0.0 1,987 727 3,260 3,646 4,468 0.0 0.0   EBIT   0.0 10,776 6,440 6,309 9,711 9,422 0.0 0.0   Pre-tax profit (PTP)   0.0 9,838.1 5,631.1 5,046.2 8,362.5 10,853.4 0.0 0.0   Net earnings   0.0 7,709.3 4,392.3 3,936.1 6,522.5 8,464.8 0.0 0.0   Pre-tax profit without non-rec. items   0.0 9,838 5,631 5,046 8,363 10,853 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 96,933 93,934 110,157 119,399 126,377 0.0 0.0   Shareholders equity total   0.0 24,857 29,249 33,185 39,708 48,172 42,172 42,172   Interest-bearing liabilities   0.0 63,437 57,017 67,304 68,024 70,115 0.0 0.0   Balance sheet total (assets)   0.0 97,309 100,794 110,264 119,406 131,981 42,172 42,172   Net Debt   0.0 63,432 54,137 67,304 68,024 70,115 -42,172 -42,172     See the entire balance sheet 1000.0 Volume  2017 N/A 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   0.0 1,987 727 3,260 3,646 4,468 0.0 0.0   Gross profit growth   0.0% 0.0% -63.4% 348.5% 11.9% 22.5% -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)   0 97,309 100,794 110,264 119,406 131,981 42,172 42,172   Balance sheet change%   0.0% 0.0% 3.6% 9.4% 8.3% 10.5% -68.0% 0.0%   Added value   0.0 10,776.3 6,440.0 6,308.5 9,710.5 9,422.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 96,933 -2,898 16,020 9,039 6,978 -126,377 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  2017 N/A 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 (%)   0.0% 542.4% 886.2% 193.5% 266.3% 210.9% 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% 11.1% 6.5% 6.0% 8.5% 10.0% 0.0% 0.0%   ROI %   0.0% 11.1% 6.7% 6.2% 8.5% 10.1% 0.0% 0.0%   ROE %   0.0% 31.0% 16.2% 12.6% 17.9% 19.3% 0.0% 0.0%   1000.0 Solidity  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   0.0% 25.5% 29.0% 30.1% 33.3% 36.5% 100.0% 50.0%   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, %   0.0% 3,192.9% 7,449.2% 2,064.8% 1,865.6% 1,569.2% 0.0% 0.0%   Gearing %   0.0% 255.2% 194.9% 202.8% 171.3% 145.6% 0.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 3.0% 1.3% 2.0% 2.0% 2.5% 0.0% 0.0%   1000.0 Liquidity  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.0 0.0 0.3 0.0 0.0 1.2 0.0 0.0   Current Ratio   0.0 0.0 0.3 0.0 0.0 1.2 0.0 0.0   Cash and cash equivalent   0.0 4.4 2,880.4 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 N/A 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   0.0 -21,427.0 -16,981.5 -24,878.7 -13,595.3 1,084.4 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 N/A 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   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