Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TEGNESTUEN KRABBE 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 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% 1.6% 1.6%   Bankruptcy risk   3.0% 2.3% 1.8% 3.2% 2.3% 1.7% 15.5% 15.5%   Credit score (0-100)   59 66 72 54 64 71 13 13   Credit rating   BBB BBB A BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.1 2.1 0.0 0.0 3.7 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   3,398 3,564 3,958 2,947 3,759 5,881 0.0 0.0   EBITDA   1,099 1,069 1,292 557 532 1,543 0.0 0.0   EBIT   1,099 1,069 1,292 544 519 1,530 0.0 0.0   Pre-tax profit (PTP)   1,098.0 1,066.0 1,280.0 533.0 467.0 1,474.3 0.0 0.0   Net earnings   847.0 822.0 992.0 398.0 349.0 1,135.1 0.0 0.0   Pre-tax profit without non-rec. items   1,098 1,066 1,280 533 467 1,474 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 65.0 52.0 39.0 183 0.0 0.0   Shareholders equity total   972 947 1,117 520 473 1,260 0.0 0.0   Interest-bearing liabilities   0.0 630 787 1,477 1,884 1,431 0.0 0.0   Balance sheet total (assets)   1,896 2,527 3,604 2,789 3,414 4,337 0.0 0.0   Net Debt   -787 -1,071 -989 501 111 -717 0.0 0.0     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   3,398 3,564 3,958 2,947 3,759 5,881 0.0 0.0   Gross profit growth   38.0% 4.9% 11.1% -25.5% 27.6% 56.4% -100.0% 0.0%   Employees   0 4 4 4 5 6 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 25.0% 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)   1,896 2,527 3,604 2,789 3,414 4,337 0 0   Balance sheet change%   54.0% 33.3% 42.6% -22.6% 22.4% 27.0% -100.0% 0.0%   Added value   1,099.0 1,069.0 1,292.0 557.0 532.0 1,543.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 65 -26 -26 131 -183 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  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 (%)   32.3% 30.0% 32.6% 18.5% 13.8% 26.0% 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 %   70.3% 48.3% 42.1% 17.0% 16.7% 39.5% 0.0% 0.0%   ROI %   140.9% 83.9% 74.1% 27.8% 23.8% 60.5% 0.0% 0.0%   ROE %   112.9% 85.7% 96.1% 48.6% 70.3% 131.0% 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 %   51.3% 37.5% 31.0% 18.6% 13.9% 29.1% 0.0% 0.0%   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, %   -71.6% -100.2% -76.5% 89.9% 20.9% -46.5% 0.0% 0.0%   Gearing %   0.0% 66.5% 70.5% 284.0% 398.3% 113.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.3% 1.0% 1.7% 1.0% 3.1% 3.4% 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   2.1 1.6 1.4 1.2 1.1 1.4 0.0 0.0   Current Ratio   2.1 1.6 1.4 1.2 1.1 1.4 0.0 0.0   Cash and cash equivalent   787.0 1,701.0 1,776.0 976.0 1,773.0 2,148.0 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   972.0 947.0 1,056.0 471.0 437.0 1,086.5 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   0 267 323 139 106 257 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 267 323 139 106 257 0 0   EBIT / employee   0 267 323 136 104 255 0 0   Net earnings / employee   0 206 248 100 70 189 0 0