Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Thy Spildevand A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1.0 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% 1.5% 1.5%   Bankruptcy risk   3.4% 1.2% 0.5% 0.3% 0.4% 0.3% 6.6% 6.6%   Credit score (0-100)   55 83 98 100 100 100 36 36   Credit rating   BBB A AA AAA AAA AAA BBB BBB   Credit limit (mDKK)   0.0 27.8 107.3 110.5 110.1 111.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  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   -122 65 71 75 74 78 78 78   Gross profit   -187 -0.9 3.5 9.8 7.8 9.8 0.0 0.0   EBITDA   -188 -3.4 0.9 7.0 5.1 6.6 0.0 0.0   EBIT   -188 -3.4 0.9 7.0 5.1 6.6 0.0 0.0   Pre-tax profit (PTP)   -186.7 -3.7 0.7 6.3 2.0 7.3 0.0 0.0   Net earnings   16.6 -3.7 0.7 6.3 2.0 7.3 0.0 0.0   Pre-tax profit without non-rec. items   -187 -3.7 0.7 6.3 2.0 7.3 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  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   1,137 1,124 1,127 1,134 1,128 1,140 0.0 0.0   Shareholders equity total   1,100 1,097 1,098 1,094 1,096 1,103 655 655   Interest-bearing liabilities   60.3 61.5 57.2 54.1 53.5 48.0 0.0 0.0   Balance sheet total (assets)   1,174 1,179 1,175 1,181 1,182 1,191 655 655   Net Debt   58.9 61.2 56.7 53.9 53.5 44.3 -655 -655     See the entire balance sheet 1.0 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   -122 65 71 75 74 78 78 78   Net sales growth   -147.1% -153.7% 7.9% 6.2% -0.7% 4.8% 0.0% 0.0%   Gross profit   -187 -0.9 3.5 9.8 7.8 9.8 0.0 0.0   Gross profit growth   0.0% 99.5% 0.0% 178.8% -20.5% 25.6% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,174 1,179 1,175 1,181 1,182 1,191 655 655   Balance sheet change%   -13.5% 0.4% -0.3% 0.5% 0.1% 0.7% -45.0% 0.0%   Added value   -188.4 -3.4 0.9 7.0 5.1 6.6 0.0 0.0   Added value %   154.5% -5.2% 1.3% 9.4% 6.9% 8.5% 0.0% 0.0%   Investments   34 -37 3 469 -482 12 -1,140 0   Net sales trend   -1.0 -2.0 1.0 2.0 -1.0 1.0 0.0 0.0   EBIT trend   -1.0 -2.0 1.0 2.0 3.0 4.0 0.0 0.0   1.0 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 %   154.5% -5.2% 1.3% 9.4% 6.9% 8.5% 0.0% 0.0%   EBIT %   0.0% -5.2% 1.3% 9.4% 6.9% 8.5% 0.0% 0.0%   EBIT to gross profit (%)   101.0% 372.9% 26.0% 71.5% 65.4% 67.7% 0.0% 0.0%   Net Earnings %   -13.6% -5.6% 1.0% 8.4% 2.6% 9.4% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -13.6% -5.6% 1.0% 8.4% 2.6% 9.4% 0.0% 0.0%   Pre tax profit less extraordinaries %   153.1% -5.6% 1.0% 8.4% 2.6% 9.4% 0.0% 0.0%   ROA %   -14.7% -0.2% 0.2% 0.7% 0.5% 0.8% 0.0% 0.0%   ROI %   -14.8% -0.2% 0.2% 0.7% 0.5% 0.8% 0.0% 0.0%   ROE %   1.5% -0.3% 0.1% 0.6% 0.2% 0.7% 0.0% 0.0%   1.0 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 %   93.8% 93.1% 93.4% 92.6% 92.7% 92.6% 100.0% 100.0%   Relative indebtedness %   -59.9% 125.0% 109.8% 115.8% 115.9% 112.4% 0.0% 0.0%   Relative net indebtedness %   -58.8% 124.5% 109.1% 115.5% 115.9% 107.6% -839.1% -839.1%   Net int. bear. debt to EBITDA, %   -31.3% -1,781.8% 6,179.7% 767.4% 1,048.7% 667.4% 0.0% 0.0%   Gearing %   5.5% 5.6% 5.2% 4.9% 4.9% 4.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.5% 1.7% 1.8% 2.7% 7.4% 3.3% 0.0% 0.0%   1.0 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   4.3 2.6 2.5 2.8 2.9 2.4 0.0 0.0   Current Ratio   4.3 2.6 2.5 2.8 2.9 2.4 0.0 0.0   Cash and cash equivalent   1.4 0.3 0.5 0.2 0.0 3.7 0.0 0.0   1.0 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)   -4.7 26.0 37.8 25.1 22.3 26.4 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 %   -30.1% 83.1% 68.3% 62.5% 72.9% 65.3% 839.1% 839.1%   Net working capital   28.2 33.8 29.0 30.1 35.4 30.0 0.0 0.0   Net working capital %   -23.1% 51.6% 41.0% 40.2% 47.6% 38.4% 0.0% 0.0%   1.0 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 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0