Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Tiponi 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  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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   2.0% 1.2% 1.1% 1.3% 0.8% 3.2% 10.2% 10.0%   Credit score (0-100)   70 84 85 78 92 55 24 24   Credit rating   A A A A AA BBB BB BB   Credit limit (kDKK)   0.8 264.4 792.8 150.4 1,157.6 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 2018/12 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   17,768 27,915 32,418 36,464 32,094 23,506 0.0 0.0   EBITDA   1,216 1,605 6,492 2,282 1,124 74.4 0.0 0.0   EBIT   1,196 1,578 6,465 2,170 1,000 -28.8 0.0 0.0   Pre-tax profit (PTP)   1,194.0 1,603.4 6,485.5 2,163.2 1,005.6 77.6 0.0 0.0   Net earnings   925.3 1,244.0 5,057.5 1,682.0 781.6 54.6 0.0 0.0   Pre-tax profit without non-rec. items   1,194 1,603 6,486 2,163 1,006 77.6 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   117 89.5 62.1 157 102 67.4 0.0 0.0   Shareholders equity total   1,635 2,879 5,937 3,619 4,400 2,455 2,055 2,055   Interest-bearing liabilities   0.0 0.0 0.0 1,186 1,224 1,658 0.0 0.0   Balance sheet total (assets)   7,615 8,610 12,423 11,920 12,102 10,643 2,055 2,055   Net Debt   -1,637 -1,139 -5,412 -387 -3,381 1,160 -2,055 -2,055     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   17,768 27,915 32,418 36,464 32,094 23,506 0.0 0.0   Gross profit growth   165.8% 57.1% 16.1% 12.5% -12.0% -26.8% -100.0% 0.0%   Employees   31 49 52 66 57 43 0 0   Employee growth %   244.4% 58.1% 6.1% 26.9% -13.6% -24.6% -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)   7,615 8,610 12,423 11,920 12,102 10,643 2,055 2,055   Balance sheet change%   137.5% 13.1% 44.3% -4.0% 1.5% -12.0% -80.7% 0.0%   Added value   1,216.2 1,605.0 6,492.4 2,281.9 1,111.6 74.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -21 -55 -55 120 -247 -207 -67 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 -1.0 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 (%)   6.7% 5.7% 19.9% 6.0% 3.1% -0.1% 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 %   22.3% 20.1% 62.1% 18.3% 9.0% 2.2% 0.0% 0.0%   ROI %   80.3% 59.8% 108.5% 29.1% 16.9% 5.2% 0.0% 0.0%   ROE %   64.1% 55.1% 114.7% 35.2% 19.5% 1.6% 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 %   21.5% 33.4% 47.8% 30.4% 36.4% 23.1% 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, %   -134.6% -70.9% -83.4% -17.0% -301.0% 1,558.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 32.8% 27.8% 67.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   19.8% 0.0% 0.0% 11.0% 6.1% 12.3% 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   1.2 1.7 2.9 1.9 2.2 1.7 0.0 0.0   Current Ratio   1.2 1.7 2.9 1.9 2.2 1.7 0.0 0.0   Cash and cash equivalent   1,637.1 1,138.5 5,412.2 1,573.2 4,605.8 497.2 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   1,261.7 3,456.2 7,851.6 5,219.3 6,155.9 4,139.6 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   39 33 125 35 20 2 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   39 33 125 35 20 2 0 0   EBIT / employee   39 32 124 33 18 -1 0 0   Net earnings / employee   30 25 97 25 14 1 0 0