Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TRAILER TRADE A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   3.6% 11.1% 2.9% 2.4% 2.6% 11.0% 17.9% 17.9%   Credit score (0-100)   53 22 57 63 60 22 8 8   Credit rating   BBB BB BBB BBB BBB BB B B   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)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,391 532 3,091 3,948 3,149 -49.5 0.0 0.0   EBITDA   1,938 -1,114 1,723 2,335 1,503 -1,706 0.0 0.0   EBIT   1,871 -1,235 1,123 1,915 1,229 -1,892 0.0 0.0   Pre-tax profit (PTP)   1,734.0 -1,480.9 830.4 1,696.7 636.2 -3,101.3 0.0 0.0   Net earnings   1,347.0 -1,163.2 639.4 1,316.1 479.5 -2,974.4 0.0 0.0   Pre-tax profit without non-rec. items   1,734 -1,481 830 1,697 636 -3,101 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   70.4 1,037 3,095 852 2,018 319 0.0 0.0   Shareholders equity total   3,409 1,996 2,635 3,726 3,905 331 -169 -169   Interest-bearing liabilities   9,269 19,841 19,064 18,187 18,094 25,405 249 249   Balance sheet total (assets)   16,318 27,442 27,486 26,454 31,088 27,224 79.9 79.9   Net Debt   8,663 19,453 18,824 18,186 18,075 24,784 249 249     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   3,391 532 3,091 3,948 3,149 -49.5 0.0 0.0   Gross profit growth   22.3% -84.3% 481.2% 27.8% -20.2% 0.0% 0.0% 0.0%   Employees   3 4 3 3 3 3 0 0   Employee growth %   50.0% 33.3% -25.0% 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)   16,318 27,442 27,486 26,454 31,088 27,224 80 80   Balance sheet change%   -0.5% 68.2% 0.2% -3.8% 17.5% -12.4% -99.7% 0.0%   Added value   1,937.6 -1,113.7 1,723.1 2,334.9 1,649.0 -1,705.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -671 845 1,457 -2,663 993 -1,906 -319 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 3.0 -1.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   55.2% -232.3% 36.3% 48.5% 39.0% 3,819.6% 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 %   11.5% -5.5% 4.5% 7.5% 4.9% -6.4% 0.0% 0.0%   ROI %   16.9% -6.9% 5.6% 9.2% 6.4% -7.8% 0.0% 0.0%   ROE %   49.2% -43.0% 27.6% 41.4% 12.6% -140.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   20.9% 7.3% 9.6% 14.1% 12.6% 1.2% -67.9% -67.9%   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, %   447.1% -1,746.7% 1,092.4% 778.9% 1,202.7% -1,453.2% 0.0% 0.0%   Gearing %   271.9% 994.0% 723.4% 488.2% 463.3% 7,684.8% -147.2% -147.2%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.8% 1.9% 2.0% 1.7% 4.2% 5.7% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.2 0.2 0.3 0.2 0.2 0.1 0.0 0.0   Current Ratio   1.3 1.0 1.0 1.1 1.1 1.0 0.0 0.0   Cash and cash equivalent   606.1 387.9 240.5 0.6 18.8 620.5 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   3,338.8 1,054.7 -363.4 3,026.1 2,022.6 -52.2 -124.7 -124.7   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   646 -278 574 778 550 -569 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   646 -278 574 778 501 -569 0 0   EBIT / employee   624 -309 374 638 410 -631 0 0   Net earnings / employee   449 -291 213 439 160 -991 0 0