Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TEXTIL PRINT 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3%   Bankruptcy risk   1.8% 1.4% 2.1% 1.2% 1.1% 1.7% 9.7% 9.5%   Credit score (0-100)   73 78 66 82 82 74 25 26   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   3.4 41.2 0.4 268.8 389.6 16.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,031 3,807 4,648 7,277 6,905 6,586 0.0 0.0   EBITDA   512 1,150 1,485 3,191 2,947 2,408 0.0 0.0   EBIT   390 1,062 1,359 3,086 2,818 2,284 0.0 0.0   Pre-tax profit (PTP)   377.6 1,048.8 1,271.8 3,046.0 2,798.2 2,368.4 0.0 0.0   Net earnings   517.9 818.0 992.0 2,373.0 2,175.1 1,837.4 0.0 0.0   Pre-tax profit without non-rec. items   378 1,049 1,272 3,046 2,798 2,368 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   1,075 675 3,285 3,270 5,919 4,212 0.0 0.0   Shareholders equity total   3,685 4,503 5,289 6,662 7,837 8,675 1,875 1,875   Interest-bearing liabilities   34.1 106 1,448 2,818 1,400 0.0 0.0 0.0   Balance sheet total (assets)   5,026 6,515 13,457 12,384 12,073 14,899 1,875 1,875   Net Debt   -1,359 -1,548 1,264 2,788 1,241 -1,503 -1,875 -1,875     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   3,031 3,807 4,648 7,277 6,905 6,586 0.0 0.0   Gross profit growth   -3.8% 25.6% 22.1% 56.6% -5.1% -4.6% -100.0% 0.0%   Employees   7 7 9 10 10 10 0 0   Employee growth %   0.0% 0.0% 28.6% 11.1% 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)   5,026 6,515 13,457 12,384 12,073 14,899 1,875 1,875   Balance sheet change%   16.7% 29.6% 106.5% -8.0% -2.5% 23.4% -87.4% 0.0%   Added value   511.7 1,149.8 1,484.8 3,190.9 2,922.5 2,407.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -108 -488 2,484 -120 2,520 -1,830 -4,212 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   12.9% 27.9% 29.3% 42.4% 40.8% 34.7% 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 %   8.3% 18.4% 13.6% 23.9% 23.3% 17.7% 0.0% 0.0%   ROI %   11.2% 25.0% 23.6% 37.7% 30.3% 26.4% 0.0% 0.0%   ROE %   15.1% 20.0% 20.3% 39.7% 30.0% 22.3% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   79.6% 69.1% 45.9% 54.3% 65.4% 58.7% 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, %   -265.5% -134.6% 85.1% 87.4% 42.1% -62.4% 0.0% 0.0%   Gearing %   0.9% 2.4% 27.4% 42.3% 17.9% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   60.4% 19.1% 11.3% 1.9% 2.6% 2.9% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   3.2 2.7 1.6 1.4 1.6 1.6 0.0 0.0   Current Ratio   3.2 3.2 1.5 2.1 2.2 1.7 0.0 0.0   Cash and cash equivalent   1,392.9 1,653.6 184.5 30.2 158.7 1,502.8 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   2,707.3 4,037.4 3,512.3 4,869.7 3,359.9 4,552.0 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   73 164 165 319 292 241 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   73 164 165 319 295 241 0 0   EBIT / employee   56 152 151 309 282 228 0 0   Net earnings / employee   74 117 110 237 218 184 0 0