Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TIGER-STILLADSUDLEJNING 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   21.7% 16.5% 9.8% 10.9% 11.3% 8.8% 19.9% 19.9%   Credit score (0-100)   5 11 24 21 20 28 6 6   Credit rating   B BB BB BB BB BB B B   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)  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   1,015 1,158 988 727 941 1,220 0.0 0.0   EBITDA   112 343 7.4 -167 55.9 272 0.0 0.0   EBIT   76.6 274 -61.2 -235 -8.1 217 0.0 0.0   Pre-tax profit (PTP)   75.4 274.6 -63.4 -236.5 -8.1 215.8 0.0 0.0   Net earnings   77.4 273.0 -62.3 -236.5 -12.0 222.1 0.0 0.0   Pre-tax profit without non-rec. items   75.4 275 -63.4 -237 -8.1 216 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   311 261 193 124 55.3 0.0 0.0 0.0   Shareholders equity total   9.8 283 220 -11.4 -28.1 194 68.0 68.0   Interest-bearing liabilities   0.0 0.0 0.0 235 235 235 0.0 0.0   Balance sheet total (assets)   533 1,076 892 642 729 873 68.0 68.0   Net Debt   -154 -611 -449 -102 -310 -428 -68.0 -68.0     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   1,015 1,158 988 727 941 1,220 0.0 0.0   Gross profit growth   47.8% 14.1% -14.6% -26.4% 29.4% 29.7% -100.0% 0.0%   Employees   0 0 0 0 0 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   533 1,076 892 642 729 873 68 68   Balance sheet change%   42.6% 101.9% -17.1% -28.0% 13.5% 19.7% -92.2% 0.0%   Added value   112.0 342.9 7.4 -166.5 60.5 272.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   185 -119 -137 -137 -133 -111 0 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 -1.0 -2.0 -3.0 1.0 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 (%)   7.6% 23.7% -6.2% -32.3% -0.9% 17.8% 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 %   15.9% 34.2% -6.1% -30.4% -1.1% 26.6% 0.0% 0.0%   ROI %   1,576.3% 188.3% -23.8% -103.2% -3.4% 65.3% 0.0% 0.0%   ROE %   40.4% 186.6% -24.8% -54.8% -1.8% 48.1% 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 %   1.8% 26.3% 24.7% -1.7% -3.7% 22.2% 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, %   -137.8% -178.3% -6,047.8% 61.0% -554.4% -157.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% -2,061.6% -838.6% 121.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 1.2% 0.0% 0.6% 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   0.4 1.0 1.0 1.2 1.3 1.9 0.0 0.0   Current Ratio   0.4 1.0 1.0 1.2 1.3 1.9 0.0 0.0   Cash and cash equivalent   154.3 611.5 449.1 336.9 545.5 663.5 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   -301.5 21.7 28.0 85.0 137.0 414.3 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  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   0 0 0 0 0 91 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 91 0 0   EBIT / employee   0 0 0 0 0 72 0 0   Net earnings / employee   0 0 0 0 0 74 0 0