Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

THORS 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   9.3% 9.0% 6.0% 6.0% 6.4% 4.3% 16.1% 16.1%   Credit score (0-100)   28 29 39 37 36 47 11 11   Credit rating   BB BB BBB 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   199 52.6 172 367 272 521 0.0 0.0   EBITDA   -109 -33.3 24.9 124 -29.1 212 0.0 0.0   EBIT   -138 -46.5 8.9 111 -36.2 201 0.0 0.0   Pre-tax profit (PTP)   -146.8 -56.3 -0.5 105.9 -41.2 194.9 0.0 0.0   Net earnings   -128.5 -46.0 -2.9 81.3 -32.5 148.9 0.0 0.0   Pre-tax profit without non-rec. items   -147 -56.3 -0.5 106 -41.2 195 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   45.2 59.4 43.4 23.4 45.2 34.0 0.0 0.0   Shareholders equity total   46.4 0.4 157 239 206 355 163 163   Interest-bearing liabilities   205 333 169 125 60.4 0.5 0.0 0.0   Balance sheet total (assets)   416 383 407 450 365 477 163 163   Net Debt   157 277 147 106 36.1 -162 -163 -163     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   199 52.6 172 367 272 521 0.0 0.0   Gross profit growth   -61.3% -73.5% 226.5% 113.5% -26.0% 91.7% -100.0% 0.0%   Employees   0 0 0 0 0 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)   416 383 407 450 365 477 163 163   Balance sheet change%   -63.6% -7.8% 6.1% 10.7% -18.9% 30.6% -65.8% 0.0%   Added value   -137.9 -46.5 8.9 110.8 -36.2 200.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -676 1 -32 -33 15 -22 -34 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 1.0 2.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   -69.4% -88.3% 5.2% 30.2% -13.3% 38.6% 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 %   -17.7% -11.6% 2.7% 25.9% -8.9% 47.7% 0.0% 0.0%   ROI %   -25.7% -15.9% 3.2% 32.1% -11.5% 64.5% 0.0% 0.0%   ROE %   -116.1% -196.5% -3.7% 41.0% -14.6% 53.1% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   11.2% 0.1% 38.7% 53.0% 56.5% 74.5% 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, %   -143.8% -831.8% 588.6% 85.8% -124.0% -76.2% 0.0% 0.0%   Gearing %   441.2% 81,094.9% 107.3% 52.4% 29.3% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.7% 3.7% 4.4% 3.3% 5.4% 19.1% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.6 3.4 2.6 3.1 2.6 3.2 0.0 0.0   Current Ratio   0.6 3.4 2.6 3.1 2.6 3.2 0.0 0.0   Cash and cash equivalent   47.9 56.6 22.2 18.5 24.3 162.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   -147.3 119.1 126.8 184.1 157.3 269.2 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 201 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 212 0 0   EBIT / employee   0 0 0 0 0 201 0 0   Net earnings / employee   0 0 0 0 0 149 0 0