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  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   4.5% 5.4% 5.1% 4.0% 5.5% 5.2% 13.7% 13.4%   Credit score (0-100)   48 42 42 49 40 43 16 17   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   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   3,418 5,082 5,120 4,598 6,601 5,622 0.0 0.0   EBITDA   838 2,534 2,395 2,061 3,744 2,422 0.0 0.0   EBIT   702 2,352 2,265 1,922 3,703 2,378 0.0 0.0   Pre-tax profit (PTP)   860.8 2,301.4 2,374.2 1,931.4 3,956.5 2,607.6 0.0 0.0   Net earnings   635.7 1,769.9 1,825.5 1,481.1 3,053.8 1,995.0 0.0 0.0   Pre-tax profit without non-rec. items   861 2,301 2,374 1,931 3,957 2,608 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   411 510 170 178 162 117 0.0 0.0   Shareholders equity total   1,385 2,555 3,381 2,862 3,916 2,811 686 686   Interest-bearing liabilities   4.0 32.4 77.9 76.4 67.8 100 0.0 0.0   Balance sheet total (assets)   12,594 13,797 13,110 15,388 15,335 11,144 686 686   Net Debt   -6,657 -8,667 -6,744 -7,727 -8,509 -4,204 -686 -686     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   3,418 5,082 5,120 4,598 6,601 5,622 0.0 0.0   Gross profit growth   -23.1% 48.7% 0.7% -10.2% 43.6% -14.8% -100.0% 0.0%   Employees   10 6 6 6 6 6 0 0   Employee growth %   11.1% -40.0% 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)   12,594 13,797 13,110 15,388 15,335 11,144 686 686   Balance sheet change%   130.3% 9.5% -5.0% 17.4% -0.4% -27.3% -93.8% 0.0%   Added value   837.5 2,533.9 2,395.4 2,061.2 3,842.1 2,422.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   79 -82 -470 -131 -57 -88 -117 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 5.0 5.0 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 (%)   20.5% 46.3% 44.2% 41.8% 56.1% 42.3% 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 %   10.0% 19.1% 18.3% 14.5% 26.4% 20.2% 0.0% 0.0%   ROI %   51.9% 126.5% 81.5% 64.4% 116.4% 77.4% 0.0% 0.0%   ROE %   37.0% 89.8% 61.5% 47.4% 90.1% 59.3% 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 %   28.9% 31.6% 34.4% 46.2% 40.6% 35.3% 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, %   -794.8% -342.0% -281.5% -374.9% -227.3% -173.5% 0.0% 0.0%   Gearing %   0.3% 1.3% 2.3% 2.7% 1.7% 3.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   199.9% 1,176.7% 164.5% 173.0% 128.4% 79.9% 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   3.6 2.5 2.0 4.6 2.6 2.1 0.0 0.0   Current Ratio   1.1 1.2 1.3 1.2 1.3 1.3 0.0 0.0   Cash and cash equivalent   6,660.8 8,699.5 6,821.4 7,803.0 8,577.0 4,303.8 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   836.2 1,785.2 2,724.5 2,290.0 3,329.3 2,215.9 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   84 422 399 344 640 404 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   84 422 399 344 624 404 0 0   EBIT / employee   70 392 378 320 617 396 0 0   Net earnings / employee   64 295 304 247 509 332 0 0