Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Træning 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.0% 2.0%   Bankruptcy risk   5.7% 4.7% 2.6% 15.3% 5.6% 5.1% 16.7% 16.7%   Credit score (0-100)   42 47 61 12 40 42 10 10   Credit rating   BBB BBB BBB BB 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 2018/12 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   1,851 2,325 2,617 1,576 2,398 2,591 0.0 0.0   EBITDA   338 640 1,089 -16.9 356 279 0.0 0.0   EBIT   338 640 1,036 -87.5 270 232 0.0 0.0   Pre-tax profit (PTP)   336.4 634.5 1,028.2 -95.0 266.9 231.5 0.0 0.0   Net earnings   262.4 494.4 794.9 -78.0 207.6 179.6 0.0 0.0   Pre-tax profit without non-rec. items   336 634 1,028 -95.0 267 232 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   0.0 0.0 128 128 90.0 43.0 0.0 0.0   Shareholders equity total   312 544 845 -28.0 180 245 15.2 15.2   Interest-bearing liabilities   0.0 0.0 0.0 2.9 2.9 52.0 0.0 0.0   Balance sheet total (assets)   632 916 1,520 633 447 836 15.2 15.2   Net Debt   -611 -868 -1,305 -402 -254 -561 -15.2 -15.2     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   1,851 2,325 2,617 1,576 2,398 2,591 0.0 0.0   Gross profit growth   0.0% 25.6% 12.5% -39.8% 52.2% 8.1% -100.0% 0.0%   Employees   3 3 4 4 5 3 0 0   Employee growth %   0.0% 0.0% 33.3% 0.0% 25.0% -40.0% -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)   632 916 1,520 633 447 836 15 15   Balance sheet change%   0.0% 45.0% 65.9% -58.4% -29.4% 87.1% -98.2% 0.0%   Added value   338.0 640.0 1,035.7 -87.5 269.8 231.5 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 75 -71 -125 -94 -43 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 3.0 -1.0 1.0 2.0 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 (%)   18.3% 27.5% 39.6% -5.6% 11.3% 8.9% 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 %   53.5% 82.7% 85.0% -8.0% 48.7% 36.1% 0.0% 0.0%   ROI %   108.2% 140.7% 143.6% -20.6% 291.1% 96.6% 0.0% 0.0%   ROE %   84.0% 115.4% 114.4% -10.6% 51.1% 84.5% 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 %   49.4% 59.4% 55.6% -4.2% 40.2% 29.3% 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, %   -180.7% -135.7% -119.9% 2,372.1% -71.2% -201.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% -10.3% 1.6% 21.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 524.5% 101.0% 0.9% 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   1.9 2.8 2.0 0.7 1.2 1.3 0.0 0.0   Current Ratio   1.9 2.8 2.0 0.7 1.2 1.3 0.0 0.0   Cash and cash equivalent   611.0 868.3 1,305.5 404.4 256.6 612.8 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   294.5 579.3 693.3 -179.4 66.5 179.1 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   113 213 259 -22 54 77 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   113 213 272 -4 71 93 0 0   EBIT / employee   113 213 259 -22 54 77 0 0   Net earnings / employee   87 165 199 -19 42 60 0 0