Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TJ Dansk Autolakering 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 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% 2.6% 2.6%   Bankruptcy risk   9.5% 21.3% 10.9% 6.9% 3.8% 2.2% 12.0% 11.7%   Credit score (0-100)   27 5 22 34 51 65 20 20   Credit rating   BB B BB BBB BBB BBB 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 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   295 255 415 440 933 732 0.0 0.0   EBITDA   25.4 -104 204 140 561 343 0.0 0.0   EBIT   -3.3 -140 194 59.7 548 290 0.0 0.0   Pre-tax profit (PTP)   -0.5 -160.9 191.7 48.9 522.9 282.1 0.0 0.0   Net earnings   0.1 -161.4 186.3 28.6 313.6 204.1 0.0 0.0   Pre-tax profit without non-rec. items   -0.5 -161 192 48.9 523 282 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   116 131 121 40.0 103 188 0.0 0.0   Shareholders equity total   130 -107 79.6 108 422 626 576 576   Interest-bearing liabilities   0.0 39.9 39.6 29.4 11.5 11.3 0.0 0.0   Balance sheet total (assets)   205 156 417 470 796 901 576 576   Net Debt   -23.9 25.6 -54.0 -161 -256 -238 -576 -576     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   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   295 255 415 440 933 732 0.0 0.0   Gross profit growth   140.6% -13.6% 62.8% 6.2% 111.8% -21.5% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   205 156 417 470 796 901 576 576   Balance sheet change%   7.4% -24.0% 167.9% 12.8% 69.2% 13.3% -36.1% 0.0%   Added value   25.4 -104.2 203.6 140.4 628.3 342.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   9 -21 -20 -162 49 32 -188 0   Net sales trend   -1.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 1.0 2.0 3.0 4.0 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 (%)   -1.1% -54.8% 46.7% 13.5% 58.7% 39.6% 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% -59.8% 57.0% 13.4% 86.5% 34.1% 0.0% 0.0%   ROI %   0.0% -163.7% 243.3% 46.4% 191.8% 53.7% 0.0% 0.0%   ROE %   0.1% -112.9% 158.4% 30.5% 118.3% 39.0% 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 %   63.6% -40.7% 19.1% 23.0% 53.0% 69.4% 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, %   -94.2% -24.6% -26.5% -114.4% -45.6% -69.6% 0.0% 0.0%   Gearing %   0.0% -37.4% 49.7% 27.2% 2.7% 1.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.5% 106.2% 4.7% 31.0% 120.5% 66.9% 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   1.1 0.1 0.8 0.8 1.4 1.9 0.0 0.0   Current Ratio   1.1 0.1 0.8 1.2 1.8 2.6 0.0 0.0   Cash and cash equivalent   23.9 14.3 93.6 190.1 267.3 249.6 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   4.5 -247.4 -51.1 58.2 308.7 436.7 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   25 -104 204 140 628 343 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   25 -104 204 140 561 343 0 0   EBIT / employee   -3 -140 194 60 548 290 0 0   Net earnings / employee   0 -161 186 29 314 204 0 0