Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TD INVEST, HJØRRING ApS - Group 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 N/A 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% 0.6%   Bankruptcy risk   0.0% 0.0% 2.5% 2.7% 2.5% 1.5% 5.1% 4.9%   Credit score (0-100)   0 0 64 60 61 75 42 44   Credit rating   N/A N/A BBB BBB BBB A BBB BBB   Credit limit (kDKK)   0.0 0.0 0.1 0.0 0.1 66.2 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 N/A 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 0.0 42,614 42,632 42,639 46,117 0.0 0.0   EBITDA   0.0 0.0 3,991 1,116 11,662 14,686 0.0 0.0   EBIT   0.0 0.0 3,991 1,116 2,619 5,521 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 2,600.0 301.0 2,060.6 5,347.8 0.0 0.0   Net earnings   0.0 0.0 2,600.0 301.0 1,449.3 4,551.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 3,991 1,116 2,061 5,348 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 27,993 22,985 0.0 0.0   Shareholders equity total   0.0 0.0 5,637 5,938 7,362 11,744 9,157 9,157   Interest-bearing liabilities   0.0 0.0 0.0 0.0 4,960 8,473 0.0 0.0   Balance sheet total (assets)   0.0 0.0 60,482 56,366 61,132 57,187 9,157 9,157   Net Debt   0.0 0.0 0.0 0.0 4,368 7,971 -6,122 -6,122     See the entire balance sheet 1000.0 Volume  2017 N/A 2018 N/A 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 0.0 42,614 42,632 42,639 46,117 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% 8.2% -100.0% 0.0%   Employees   0 0 0 0 55 51 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -7.3% -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)   0 0 60,482 56,366 61,132 57,187 9,157 9,157   Balance sheet change%   0.0% 0.0% 0.0% -6.8% 8.5% -6.5% -84.0% 0.0%   Added value   0.0 0.0 3,991.0 1,116.0 2,619.1 5,521.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 21,777 -13,964 -22,985 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2017 N/A 2018 N/A 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% 0.0% 9.4% 2.6% 6.1% 12.0% 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% 0.0% 6.6% 1.9% 4.6% 9.7% 0.0% 0.0%   ROI %   0.0% 0.0% 6.6% 1.9% 7.2% 25.4% 0.0% 0.0%   ROE %   0.0% 0.0% 46.1% 5.2% 23.9% 55.0% 0.0% 0.0%   1000.0 Solidity  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   0.0% 0.0% 100.0% 100.0% 12.0% 20.5% 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, %   0.0% 0.0% 0.0% 0.0% 37.5% 54.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 67.4% 72.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 25.4% 5.6% 0.0% 0.0%   1000.0 Liquidity  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.6 0.7 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.6 0.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 592.2 501.1 0.0 0.0   1000.0 Capital use efficiency  2017 N/A 2018 N/A 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 0.0 0.0 0.0 -18,752.3 -7,298.4 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 N/A 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 48 108 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 212 288 0 0   EBIT / employee   0 0 0 0 48 108 0 0   Net earnings / employee   0 0 0 0 26 89 0 0