Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TIMOHE HOLDING A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.8% 1.8% 1.8% 1.8% 1.8% 1.8% 1.8% 1.8%   Bankruptcy risk   1.2% 1.6% 1.4% 1.3% 1.2% 1.2% 8.1% 8.1%   Credit score (0-100)   84 76 78 79 82 80 30 30   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   94.1 9.3 40.7 100.6 208.9 187.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   28 0 0 0 0 0 0 0   Gross profit   -0.8 12.0 75.1 -21.7 47.6 83.5 0.0 0.0   EBITDA   -0.8 12.0 75.1 -21.7 47.6 83.5 0.0 0.0   EBIT   -5.9 2.4 51.5 -71.2 -16.2 7.7 0.0 0.0   Pre-tax profit (PTP)   569.0 768.8 978.7 2,341.8 1,923.6 2,668.9 0.0 0.0   Net earnings   572.1 771.2 978.0 2,372.6 1,953.8 2,698.9 0.0 0.0   Pre-tax profit without non-rec. items   569 769 979 2,342 1,924 2,669 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   349 1,091 1,068 2,203 2,392 2,428 0.0 0.0   Shareholders equity total   3,448 4,020 4,648 6,670 8,374 10,088 4,954 4,954   Interest-bearing liabilities   383 1,079 1,059 1,837 1,856 2,276 0.0 0.0   Balance sheet total (assets)   4,037 5,484 5,984 9,128 11,083 13,096 4,954 4,954   Net Debt   369 736 865 1,756 1,832 2,157 -4,954 -4,954     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   28 0 0 0 0 0 0 0   Net sales growth   0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   -0.8 12.0 75.1 -21.7 47.6 83.5 0.0 0.0   Gross profit growth   90.9% 0.0% 523.3% 0.0% 0.0% 75.6% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   4,037 5,484 5,984 9,128 11,083 13,096 4,954 4,954   Balance sheet change%   30.2% 35.9% 9.1% 52.6% 21.4% 18.2% -62.2% 0.0%   Added value   -0.8 12.0 75.1 -21.7 33.3 83.5 0.0 0.0   Added value %   -2.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   344 733 -47 1,086 125 -39 -2,428 0   Net sales trend   0.0 -1.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 1.0 2.0 -1.0 -2.0 1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A EBITDA %   -2.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   -21.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   747.0% 19.7% 68.6% 327.7% -34.1% 9.3% 0.0% 0.0%   Net Earnings %   2,067.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   2,086.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   2,056.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   16.2% 16.6% 18.0% 31.9% 20.3% 23.8% 0.0% 0.0%   ROI %   16.8% 17.7% 19.1% 33.9% 21.9% 25.5% 0.0% 0.0%   ROE %   17.6% 20.7% 22.6% 41.9% 26.0% 29.2% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   85.4% 73.3% 77.7% 73.1% 75.6% 77.0% 100.0% 100.0%   Relative indebtedness %   2,126.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   2,076.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -46,991.7% 6,108.7% 1,151.6% -8,084.3% 3,850.1% 2,582.6% 0.0% 0.0%   Gearing %   11.1% 26.8% 22.8% 27.5% 22.2% 22.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.2% 2.9% 5.2% 4.7% 7.2% 10.1% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.5 1.0 0.4 0.1 0.0 0.1 0.0 0.0   Current Ratio   0.5 1.0 0.4 0.1 0.0 0.1 0.0 0.0   Cash and cash equivalent   14.0 342.8 194.0 81.2 24.7 118.5 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 %   836.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -202.5 12.6 -321.6 -1,719.9 -1,630.9 -2,856.2 0.0 0.0   Net working capital %   -732.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0