Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

3Teknik A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... 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   2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7%   Bankruptcy risk   4.8% 8.6% 4.4% 4.5% 2.6% 0.7% 4.5% 4.4%   Credit score (0-100)   46 28 45 46 61 93 47 47   Credit rating   BBB BB BBB BBB BBB AA BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 2,104.8 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   69,111 27,077 28,124 31,317 37,574 51,155 0.0 0.0   EBITDA   69,111 27,077 28,124 31,317 2,384 5,587 0.0 0.0   EBIT   69,111 27,077 28,124 31,317 1,094 4,098 0.0 0.0   Pre-tax profit (PTP)   3,264.7 -2,854.1 2,025.2 3,136.8 547.1 3,543.2 0.0 0.0   Net earnings   3,264.7 -2,854.1 2,025.2 3,136.8 424.0 2,761.7 0.0 0.0   Pre-tax profit without non-rec. items   69,111 27,077 28,124 31,317 547 3,543 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   0.0 0.0 0.0 0.0 4,779 3,580 0.0 0.0   Shareholders equity total   7,767 4,413 6,438 8,975 6,399 9,160 6,565 6,565   Interest-bearing liabilities   0.0 0.0 0.0 0.0 330 277 0.0 0.0   Balance sheet total (assets)   38,810 20,263 21,266 23,848 30,900 26,818 6,565 6,565   Net Debt   0.0 0.0 0.0 0.0 -454 -3,977 -6,497 -6,497     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   69,111 27,077 28,124 31,317 37,574 51,155 0.0 0.0   Gross profit growth   49.5% -60.8% 3.9% 11.4% 20.0% 36.1% -100.0% 0.0%   Employees   140 140 45 45 56 61 0 0   Employee growth %   35.9% 0.0% -67.9% 0.0% 24.4% 8.9% -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)   38,810 20,263 21,266 23,848 30,900 26,818 6,565 6,565   Balance sheet change%   12.4% -47.8% 5.0% 12.1% 29.6% -13.2% -75.5% 0.0%   Added value   69,111.2 27,077.2 28,124.5 31,316.7 1,094.1 5,586.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -3,992 0 0 0 3,671 -2,802 -3,580 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 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 (%)   100.0% 100.0% 100.0% 100.0% 2.9% 8.0% 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 %   188.5% 91.7% 135.4% 138.8% 4.0% 14.5% 0.0% 0.0%   ROI %   289.1% 91.7% 135.4% 138.8% 6.7% 38.3% 0.0% 0.0%   ROE %   53.2% -46.9% 37.3% 40.7% 5.5% 35.5% 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 %   100.0% 100.0% 100.0% 100.0% 20.7% 34.2% 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% -19.0% -71.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 5.2% 3.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 339.0% 214.2% 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   0.0 0.0 0.0 0.0 1.4 2.1 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 1.4 2.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 783.6 4,254.1 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   0.0 0.0 0.0 0.0 7,258.3 12,310.9 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  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   494 193 625 696 20 92 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   494 193 625 696 43 92 0 0   EBIT / employee   494 193 625 696 20 67 0 0   Net earnings / employee   23 -20 45 70 8 45 0 0