Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TAJMER BOOKING & MANAGEMENT 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.5%   Bankruptcy risk   3.1% 2.4% 2.0% 2.6% 1.9% 1.8% 13.7% 10.8%   Credit score (0-100)   59 65 69 60 68 70 15 23   Credit rating   BBB BBB A BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.5 0.0 1.6 3.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,863 4,446 3,418 5,082 5,120 4,598 0.0 0.0   EBITDA   1,943 2,063 838 2,534 2,395 2,061 0.0 0.0   EBIT   1,849 1,986 702 2,352 2,265 1,922 0.0 0.0   Pre-tax profit (PTP)   1,812.0 2,175.3 860.8 2,301.4 2,374.2 1,931.4 0.0 0.0   Net earnings   1,389.0 1,661.7 635.7 1,769.9 1,825.5 1,481.1 0.0 0.0   Pre-tax profit without non-rec. items   1,812 2,175 861 2,301 2,374 1,931 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   274 196 411 510 170 178 0.0 0.0   Shareholders equity total   1,688 2,050 1,385 2,555 3,381 2,862 737 737   Interest-bearing liabilities   21.0 37.3 4.0 32.4 77.9 76.4 0.0 0.0   Balance sheet total (assets)   10,690 5,468 12,594 13,797 13,110 15,388 737 737   Net Debt   -6,846 -804 -6,657 -8,667 -6,744 -7,727 -737 -737     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   3,863 4,446 3,418 5,082 5,120 4,598 0.0 0.0   Gross profit growth   37.2% 15.1% -23.1% 48.7% 0.7% -10.2% -100.0% 0.0%   Employees   8 9 10 6 6 6 0 0   Employee growth %   0.0% 12.5% 11.1% -40.0% 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)   10,690 5,468 12,594 13,797 13,110 15,388 737 737   Balance sheet change%   111.6% -48.9% 130.3% 9.5% -5.0% 17.4% -95.2% 0.0%   Added value   1,849.0 1,986.4 702.2 2,352.1 2,265.4 1,922.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -223 -155 79 -82 -470 -131 -178 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   47.9% 44.7% 20.5% 46.3% 44.2% 41.8% 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 %   23.7% 27.5% 10.0% 19.1% 18.3% 14.5% 0.0% 0.0%   ROI %   146.5% 117.0% 51.9% 126.5% 81.5% 64.4% 0.0% 0.0%   ROE %   111.7% 88.9% 37.0% 89.8% 61.5% 47.4% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   23.2% 50.0% 28.9% 31.6% 34.4% 46.2% 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, %   -352.3% -39.0% -794.8% -342.0% -281.5% -374.9% 0.0% 0.0%   Gearing %   1.2% 1.8% 0.3% 1.3% 2.3% 2.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   229.8% 155.6% 199.9% 1,176.7% 164.5% 173.0% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   1.8 2.5 3.6 2.5 2.0 4.6 0.0 0.0   Current Ratio   1.1 1.5 1.1 1.2 1.3 1.2 0.0 0.0   Cash and cash equivalent   6,867.0 841.5 6,660.8 8,699.5 6,821.4 7,803.0 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   1,202.0 1,642.7 836.2 1,785.2 2,724.5 2,290.0 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   231 221 70 392 378 320 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   243 229 84 422 399 344 0 0   EBIT / employee   231 221 70 392 378 320 0 0   Net earnings / employee   174 185 64 295 304 247 0 0