Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TSP CONSULT 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   2.7% 3.1% 2.6% 2.7% 2.3% 1.6% 11.4% 11.4%   Credit score (0-100)   61 56 60 60 63 75 21 21   Credit rating   BBB BBB BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.1 12.7 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   838 867 897 1,404 1,273 1,322 0.0 0.0   EBITDA   214 223 272 530 80.7 322 0.0 0.0   EBIT   214 223 272 530 80.7 322 0.0 0.0   Pre-tax profit (PTP)   591.8 827.3 416.9 400.0 786.5 1,714.6 0.0 0.0   Net earnings   480.6 658.6 340.9 378.0 724.3 1,554.5 0.0 0.0   Pre-tax profit without non-rec. items   592 827 417 400 786 1,715 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,343 1,947 2,264 2,589 3,313 4,868 3,734 3,734   Interest-bearing liabilities   186 240 250 302 311 336 0.0 0.0   Balance sheet total (assets)   1,892 2,796 2,795 3,294 4,187 5,702 3,734 3,734   Net Debt   -1,450 -2,379 -2,311 -2,307 -2,695 -3,547 -3,734 -3,734     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   838 867 897 1,404 1,273 1,322 0.0 0.0   Gross profit growth   8.9% 3.5% 3.4% 56.6% -9.3% 3.8% -100.0% 0.0%   Employees   1 1 1 1 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 100.0% 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)   1,892 2,796 2,795 3,294 4,187 5,702 3,734 3,734   Balance sheet change%   40.0% 47.7% -0.0% 17.8% 27.1% 36.2% -34.5% 0.0%   Added value   213.7 222.7 271.9 530.2 80.7 322.0 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 0 0 0 0 0 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 (%)   25.5% 25.7% 30.3% 37.8% 6.3% 24.4% 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 %   22.3% 36.2% 25.7% 31.1% 26.7% 37.4% 0.0% 0.0%   ROI %   27.9% 45.7% 30.6% 35.0% 30.7% 41.9% 0.0% 0.0%   ROE %   42.8% 40.0% 16.2% 15.6% 24.5% 38.0% 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 %   71.0% 69.7% 81.0% 78.6% 79.1% 85.4% 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, %   -678.5% -1,068.3% -850.1% -435.2% -3,339.7% -1,101.4% 0.0% 0.0%   Gearing %   13.8% 12.3% 11.0% 11.7% 9.4% 6.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   -135.1% 10.0% 123.4% 197.5% 69.4% 41.1% 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   3.1 3.1 4.9 3.8 3.7 4.9 0.0 0.0   Current Ratio   3.1 3.1 4.9 3.8 3.7 4.9 0.0 0.0   Cash and cash equivalent   1,635.6 2,619.3 2,561.4 2,609.7 3,006.3 3,883.5 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   -237.4 -571.8 -429.6 -57.4 -140.8 -180.3 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   214 223 272 530 40 161 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   214 223 272 530 40 161 0 0   EBIT / employee   214 223 272 530 40 161 0 0   Net earnings / employee   481 659 341 378 362 777 0 0