Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TOMMY NIELSEN HOLDING 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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   0.7% 0.8% 0.5% 0.8% 0.8% 0.6% 7.8% 7.8%   Credit score (0-100)   95 92 98 92 91 96 31 31   Credit rating   AA AA AA AA A AA BB BB   Credit limit (kDKK)   2,506.0 2,143.8 3,027.0 2,199.8 2,206.9 2,855.6 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   -26.0 -117 -119 -150 -134 -100 0.0 0.0   EBITDA   -26.0 -117 -119 1,450 -134 -100 0.0 0.0   EBIT   -26.0 -117 -119 650 -134 -100 0.0 0.0   Pre-tax profit (PTP)   3,042.1 1,430.5 6,067.4 880.1 3,548.1 4,575.0 0.0 0.0   Net earnings   2,879.0 1,482.9 5,195.8 645.4 3,853.1 4,174.5 0.0 0.0   Pre-tax profit without non-rec. items   3,042 1,431 6,067 880 3,548 4,575 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   2,362 2,388 2,388 3,188 3,188 0.0 0.0 0.0   Shareholders equity total   26,630 25,727 30,607 24,729 27,233 28,507 23,694 23,694   Interest-bearing liabilities   0.0 0.0 0.0 1,331 53.1 55.3 0.0 0.0   Balance sheet total (assets)   26,758 25,738 31,403 26,300 27,286 28,567 23,694 23,694   Net Debt   -20,284 -19,547 -24,765 -17,937 -18,486 -22,555 -23,694 -23,694     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   -26.0 -117 -119 -150 -134 -100 0.0 0.0   Gross profit growth   59.3% -350.6% -1.5% -26.1% 10.5% 25.5% 0.0% 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)   26,758 25,738 31,403 26,300 27,286 28,567 23,694 23,694   Balance sheet change%   6.9% -3.8% 22.0% -16.3% 3.7% 4.7% -17.1% 0.0%   Added value   -26.0 -117.4 -119.1 649.8 -134.5 -100.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 26 0 800 0 -3,188 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 -4.0 -5.0 1.0 -1.0 -2.0 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 (%)   100.0% 100.0% 100.0% -432.7% 100.0% 100.0% 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 %   11.7% 7.6% 21.3% 13.0% 17.3% 18.3% 0.0% 0.0%   ROI %   11.8% 7.6% 21.6% 13.2% 17.4% 18.3% 0.0% 0.0%   ROE %   11.2% 5.7% 18.4% 2.3% 14.8% 15.0% 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 %   99.5% 100.0% 97.5% 94.0% 99.8% 99.8% 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, %   77,874.9% 16,654.0% 20,793.1% -1,237.2% 13,745.4% 22,501.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 5.4% 0.2% 0.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 432.0% 158.8% 1,009.5% 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   182.9 1,962.0 2,449.7 14.8 373.8 394.5 0.0 0.0   Current Ratio   182.9 1,962.0 2,449.7 14.8 373.8 394.5 0.0 0.0   Cash and cash equivalent   20,284.1 19,547.0 24,764.7 19,267.5 18,539.4 22,610.0 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   4,637.9 4,698.7 4,073.5 653.4 2,536.3 3,473.3 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 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