Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TOM PETERSEN INVEST 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  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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   3.5% 3.4% 3.2% 2.0% 3.1% 1.8% 8.3% 8.3%   Credit score (0-100)   55 56 55 68 56 70 30 30   Credit rating   BBB BBB BBB A BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 2.1 0.0 4.8 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   246 -95.2 -185 -172 -116 -143 0.0 0.0   EBITDA   -227 -653 -185 -522 -216 -624 0.0 0.0   EBIT   -288 -724 -259 -596 -268 -677 0.0 0.0   Pre-tax profit (PTP)   -1,510.7 -323.7 -40.9 1,424.9 -2,708.2 706.5 0.0 0.0   Net earnings   -1,178.3 -252.5 -33.7 1,109.7 -2,552.6 706.5 0.0 0.0   Pre-tax profit without non-rec. items   -1,511 -324 -40.9 1,425 -2,708 706 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   1,985 2,117 2,042 1,968 1,915 1,862 0.0 0.0   Shareholders equity total   12,565 12,204 12,060 13,057 10,390 10,978 10,531 10,531   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.2 0.2 0.0 0.0   Balance sheet total (assets)   12,608 12,812 12,184 13,264 10,429 11,172 10,531 10,531   Net Debt   -10,536 -10,543 -9,965 -11,283 -8,375 -9,310 -10,531 -10,531     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   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   246 -95.2 -185 -172 -116 -143 0.0 0.0   Gross profit growth   0.0% 0.0% -94.4% 7.3% 32.7% -23.9% 0.0% 0.0%   Employees   0 0 0 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)   12,608 12,812 12,184 13,264 10,429 11,172 10,531 10,531   Balance sheet change%   -13.6% 1.6% -4.9% 8.9% -21.4% 7.1% -5.7% 0.0%   Added value   -227.4 -653.4 -185.1 -521.9 -194.1 -624.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -121 61 -149 -149 -106 -106 -1,862 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  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 (%)   -116.9% 760.7% 140.1% 347.5% 232.3% 472.7% 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 %   -2.0% -2.5% -0.3% 11.2% 3.0% 7.1% 0.0% 0.0%   ROI %   -2.0% -2.6% -0.3% 11.3% 3.1% 7.1% 0.0% 0.0%   ROE %   -8.9% -2.0% -0.3% 8.8% -21.8% 6.6% 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 %   99.7% 95.3% 99.0% 98.4% 99.6% 98.3% 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, %   4,634.0% 1,613.5% 5,383.7% 2,162.0% 3,886.0% 1,492.0% 0.0% 0.0%   Gearing %   0.0% 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% 0.0% 0.0% 0.0% 3,084,184.9% 27,807.0% 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   245.3 17.6 81.6 220.0 217.2 47.9 0.0 0.0   Current Ratio   245.3 17.6 81.6 220.0 217.2 47.9 0.0 0.0   Cash and cash equivalent   10,535.6 10,542.8 9,965.2 11,283.1 8,375.3 9,310.1 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   1,049.5 153.6 219.8 163.6 350.7 155.3 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   0 0 0 -522 -194 -624 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 -522 -216 -624 0 0   EBIT / employee   0 0 0 -596 -268 -677 0 0   Net earnings / employee   0 0 0 1,110 -2,553 706 0 0