Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TN EJENDOMME 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   0.9% 0.9% 0.9% 0.9% 0.9% 0.9% 0.9% 0.9%   Bankruptcy risk   1.3% 1.2% 1.1% 1.1% 1.1% 1.1% 7.8% 7.6%   Credit score (0-100)   82 84 84 84 84 82 31 32   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   564.5 1,163.9 1,944.0 2,146.7 2,230.6 1,908.9 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   5,844 7,116 13,381 5,603 4,696 4,203 0.0 0.0   EBITDA   3,188 3,135 3,404 3,306 3,147 3,562 0.0 0.0   EBIT   5,083 6,284 12,769 4,998 4,137 3,602 0.0 0.0   Pre-tax profit (PTP)   4,321.1 4,991.7 12,063.0 4,443.8 6,598.2 1,429.1 0.0 0.0   Net earnings   3,370.5 3,891.8 9,409.2 3,466.2 5,173.0 1,114.5 0.0 0.0   Pre-tax profit without non-rec. items   4,321 4,992 12,063 4,444 6,598 1,429 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   80,771 84,089 93,454 95,188 93,442 94,861 0.0 0.0   Shareholders equity total   29,784 33,676 43,085 46,552 51,725 47,839 47,714 47,714   Interest-bearing liabilities   43,181 45,914 44,394 42,824 37,262 42,174 0.0 0.0   Balance sheet total (assets)   81,781 89,439 100,076 104,718 102,589 102,707 47,714 47,714   Net Debt   43,181 45,006 42,154 38,997 34,944 40,208 -47,714 -47,714     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   5,844 7,116 13,381 5,603 4,696 4,203 0.0 0.0   Gross profit growth   -34.9% 21.8% 88.0% -58.1% -16.2% -10.5% -100.0% 0.0%   Employees   2 2 2 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% -50.0% 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)   81,781 89,439 100,076 104,718 102,589 102,707 47,714 47,714   Balance sheet change%   2.9% 9.4% 11.9% 4.6% -2.0% 0.1% -53.5% 0.0%   Added value   5,083.1 6,284.3 12,785.8 5,014.8 4,154.1 3,618.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,225 3,319 9,348 1,717 -1,764 1,403 -94,861 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 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 (%)   87.0% 88.3% 95.4% 89.2% 88.1% 85.7% 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 %   6.4% 7.4% 13.7% 5.1% 7.4% 3.9% 0.0% 0.0%   ROI %   6.5% 7.6% 13.9% 5.2% 7.6% 3.9% 0.0% 0.0%   ROE %   12.0% 12.3% 24.5% 7.7% 10.5% 2.2% 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 %   36.4% 37.7% 43.1% 44.5% 50.4% 46.6% 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, %   1,354.4% 1,435.5% 1,238.4% 1,179.7% 1,110.3% 1,128.6% 0.0% 0.0%   Gearing %   145.0% 136.3% 103.0% 92.0% 72.0% 88.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.9% 3.1% 2.0% 1.7% 2.7% 6.4% 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   0.2 1.9 2.1 1.8 2.8 4.1 0.0 0.0   Current Ratio   0.2 1.9 2.1 1.8 2.8 4.1 0.0 0.0   Cash and cash equivalent   0.0 907.9 2,239.7 3,826.5 2,317.9 1,966.1 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   -2,861.2 2,432.6 3,418.4 4,121.1 5,759.5 5,808.8 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   2,542 3,142 6,393 5,015 4,154 3,619 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,594 1,568 1,702 3,306 3,147 3,562 0 0   EBIT / employee   2,542 3,142 6,384 4,998 4,137 3,602 0 0   Net earnings / employee   1,685 1,946 4,705 3,466 5,173 1,114 0 0