Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

T1A 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 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   2.6% 2.6% 2.6% 2.6% 2.6% 2.6% 2.6% 2.6%   Bankruptcy risk   2.5% 2.1% 2.2% 2.2% 3.9% 0.8% 5.0% 4.9%   Credit score (0-100)   64 68 66 65 50 89 44 45   Credit rating   BBB A BBB BBB BBB A BBB BBB   Credit limit (kDKK)   0.1 1.9 2.1 2.4 0.0 3,815.9 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   31,834 40,132 54,330 64,725 25,653 61,005 0.0 0.0   EBITDA   6,003 7,523 20,121 25,101 -13,238 18,366 0.0 0.0   EBIT   3,543 7,523 20,121 25,101 -16,828 13,972 0.0 0.0   Pre-tax profit (PTP)   2,069.4 4,930.0 15,143.0 19,428.0 -18,482.5 11,721.4 0.0 0.0   Net earnings   1,621.1 4,930.0 15,143.0 19,428.0 -14,378.6 9,159.0 0.0 0.0   Pre-tax profit without non-rec. items   2,069 7,523 20,121 25,101 -18,483 11,721 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   6,794 0.0 0.0 0.0 10,084 7,899 0.0 0.0   Shareholders equity total   18,398 23,328 35,471 39,899 20,520 29,679 27,822 27,822   Interest-bearing liabilities   25,880 0.0 0.0 0.0 51,070 26,537 0.0 0.0   Balance sheet total (assets)   84,920 80,329 89,230 127,779 117,373 95,411 27,822 27,822   Net Debt   25,880 0.0 0.0 0.0 51,070 26,537 -27,620 -27,620     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   31,834 40,132 54,330 64,725 25,653 61,005 0.0 0.0   Gross profit growth   8.0% 26.1% 35.4% 19.1% -60.4% 137.8% -100.0% 0.0%   Employees   77 82 79 89 85 83 0 0   Employee growth %   20.3% 6.5% -3.7% 12.7% -4.5% -2.4% -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)   84,920 80,329 89,230 127,779 117,373 95,411 27,822 27,822   Balance sheet change%   11.4% -5.4% 11.1% 43.2% -8.1% -18.7% -70.8% 0.0%   Added value   6,003.1 7,523.0 20,121.0 25,101.0 -16,827.5 18,366.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,722 -7,482 0 0 6,642 -6,525 -7,899 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 5.0 -1.0 1.0 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 (%)   11.1% 18.7% 37.0% 38.8% -65.6% 22.9% 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 %   4.5% 9.1% 23.7% 23.1% -13.3% 13.7% 0.0% 0.0%   ROI %   8.0% 11.9% 23.7% 23.1% -16.3% 22.2% 0.0% 0.0%   ROE %   9.2% 23.6% 51.5% 51.6% -47.6% 36.5% 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 %   21.7% 100.0% 100.0% 100.0% 17.5% 31.1% 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, %   431.1% 0.0% 0.0% 0.0% -385.8% 144.5% 0.0% 0.0%   Gearing %   140.7% 0.0% 0.0% 0.0% 248.9% 89.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.9% 0.0% 0.0% 0.0% 8.3% 7.4% 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   0.7 0.0 0.0 0.0 0.5 0.8 0.0 0.0   Current Ratio   1.5 0.0 0.0 0.0 1.3 1.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 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   24,267.8 0.0 0.0 0.0 24,485.9 36,302.1 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   78 92 255 282 -198 221 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   78 92 255 282 -156 221 0 0   EBIT / employee   46 92 255 282 -198 168 0 0   Net earnings / employee   21 60 192 218 -169 110 0 0