Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TRIOFRUGT 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 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   3.5% 3.5% 3.5% 3.5% 3.5% 3.5% 3.5% 3.5%   Bankruptcy risk   1.7% 3.1% 3.4% 5.6% 3.4% 2.2% 8.9% 8.9%   Credit score (0-100)   75 58 53 39 54 65 28 28   Credit rating   A BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   24.7 0.0 0.0 0.0 0.0 0.3 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   0 0 0 0 0 0 0 0   Gross profit   13,041 17,277 18,858 9,207 6,031 7,320 0.0 0.0   EBITDA   2,945 2,840 377 -4,432 -2,795 -72.3 0.0 0.0   EBIT   2,813 2,673 141 -4,757 -3,392 -620 0.0 0.0   Pre-tax profit (PTP)   2,918.9 2,670.1 211.6 309.5 -3,531.6 -729.4 0.0 0.0   Net earnings   2,269.7 2,105.0 137.6 130.7 -2,762.2 -570.4 0.0 0.0   Pre-tax profit without non-rec. items   2,919 2,670 212 310 -3,532 -729 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   371 754 724 2,362 1,846 1,266 0.0 0.0   Shareholders equity total   15,698 16,803 15,941 5,803 5,859 5,888 5,732 5,732   Interest-bearing liabilities   7,978 5,748 5,748 3,832 2,062 1,580 0.0 0.0   Balance sheet total (assets)   56,616 71,352 61,063 24,693 13,080 14,374 5,732 5,732   Net Debt   -934 3,229 2,900 -842 816 -299 -5,732 -5,732     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   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   13,041 17,277 18,858 9,207 6,031 7,320 0.0 0.0   Gross profit growth   16.6% 32.5% 9.1% -51.2% -34.5% 21.4% -100.0% 0.0%   Employees   0 32 32 0 16 15 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 0.0% -6.3% -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)   56,616 71,352 61,063 24,693 13,080 14,374 5,732 5,732   Balance sheet change%   -6.5% 26.0% -14.4% -59.6% -47.0% 9.9% -60.1% 0.0%   Added value   2,945.4 2,839.8 376.7 -4,432.3 -3,067.7 -72.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -264 216 -266 1,314 -1,114 -1,127 -1,266 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 -1.0 -2.0 -3.0 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 %   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 (%)   21.6% 15.5% 0.7% -51.7% -56.2% -8.5% 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 %   5.6% 4.8% 0.7% 1.2% -17.9% -4.2% 0.0% 0.0%   ROI %   14.5% 13.3% 2.2% 3.2% -38.2% -7.5% 0.0% 0.0%   ROE %   15.6% 13.0% 0.8% 1.2% -47.4% -9.7% 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 %   38.3% 31.6% 35.5% 26.9% 44.8% 41.0% 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, %   -31.7% 113.7% 769.9% 19.0% -29.2% 414.0% 0.0% 0.0%   Gearing %   50.8% 34.2% 36.1% 66.0% 35.2% 26.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.5% 5.7% 4.9% 4.1% 5.3% 8.4% 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   1.2 1.1 1.2 1.1 1.2 1.3 0.0 0.0   Current Ratio   1.3 1.2 1.3 1.2 1.6 1.5 0.0 0.0   Cash and cash equivalent   8,912.2 2,519.4 2,848.2 4,673.9 1,246.4 1,879.9 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   8,897.6 10,998.2 10,813.5 3,583.2 4,012.8 4,622.3 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 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 89 12 0 -192 -5 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 89 12 0 -175 -5 0 0   EBIT / employee   0 84 4 0 -212 -41 0 0   Net earnings / employee   0 66 4 0 -173 -38 0 0