Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TANKEGANG A/S 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% 3.3% 3.3%   Bankruptcy risk   2.5% 7.6% 5.7% 2.9% 2.0% 2.3% 16.4% 16.1%   Credit score (0-100)   64 33 40 56 68 63 11 11   Credit rating   BBB BB BBB BBB A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.5 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   6,079 5,411 5,060 5,018 4,825 3,989 0.0 0.0   EBITDA   561 -446 603 2,275 1,550 237 0.0 0.0   EBIT   555 -452 603 2,275 1,550 237 0.0 0.0   Pre-tax profit (PTP)   559.2 -443.8 675.6 2,396.2 1,656.0 255.4 0.0 0.0   Net earnings   432.0 -356.1 519.7 1,864.8 1,288.5 197.3 0.0 0.0   Pre-tax profit without non-rec. items   559 -444 676 2,396 1,656 255 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 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,152 396 916 2,481 1,969 966 216 216   Interest-bearing liabilities   338 545 191 0.0 0.0 60.4 0.0 0.0   Balance sheet total (assets)   3,794 3,734 4,452 5,943 4,198 2,983 216 216   Net Debt   338 545 191 -579 -47.6 -1,011 -216 -216     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   6,079 5,411 5,060 5,018 4,825 3,989 0.0 0.0   Gross profit growth   -3.9% -11.0% -6.5% -0.8% -3.8% -17.3% -100.0% 0.0%   Employees   11 12 11 6 5 6 0 0   Employee growth %   -15.4% 9.1% -8.3% -45.5% -16.7% 20.0% -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)   3,794 3,734 4,452 5,943 4,198 2,983 216 216   Balance sheet change%   5.2% -1.6% 19.2% 33.5% -29.4% -28.9% -92.7% 0.0%   Added value   554.9 -451.8 603.2 2,275.4 1,549.8 236.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -12 -12 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 3.0 4.0 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 (%)   9.1% -8.3% 11.9% 45.3% 32.1% 5.9% 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 %   17.4% -9.4% 17.6% 46.4% 32.9% 7.5% 0.0% 0.0%   ROI %   36.6% -27.8% 56.2% 109.1% 66.8% 17.0% 0.0% 0.0%   ROE %   40.7% -46.0% 79.2% 109.8% 57.9% 13.4% 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 %   33.9% 13.9% 25.1% 45.7% 52.5% 39.8% 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, %   60.4% -122.2% 31.6% -25.4% -3.1% -427.1% 0.0% 0.0%   Gearing %   29.4% 137.6% 20.8% 0.0% 0.0% 6.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   12.1% 20.1% 11.9% 17.9% 0.0% 42.2% 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   1.6 1.6 1.9 2.4 3.2 2.7 0.0 0.0   Current Ratio   1.4 1.1 1.4 2.0 2.4 1.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 578.7 47.6 1,071.8 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   1,031.4 466.6 1,258.1 2,914.6 2,410.1 1,297.5 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   50 -38 55 379 310 39 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   51 -37 55 379 310 39 0 0   EBIT / employee   50 -38 55 379 310 39 0 0   Net earnings / employee   39 -30 47 311 258 33 0 0