Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TÅRNBYFORSYNING 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   2.6% 0.3% 0.3% 0.5% 0.6% 1.3% 6.7% 6.6%   Credit score (0-100)   63 100 100 99 97 79 36 36   Credit rating   BBB AAA AAA AAA AA A BBB BBB   Credit limit (mDKK)   0.0 60.0 59.3 58.6 49.8 7.1 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   -16 53 54 53 56 48 48 48   Gross profit   -54.8 16.1 14.5 14.7 15.3 4.4 0.0 0.0   EBITDA   -65.4 3.7 1.5 2.1 1.1 -12.7 0.0 0.0   EBIT   -65.4 3.7 1.5 2.1 1.1 -12.7 0.0 0.0   Pre-tax profit (PTP)   -67.9 1.3 -0.9 -0.4 -1.2 -15.4 0.0 0.0   Net earnings   2.8 2.0 0.9 -0.4 -1.1 -10.0 0.0 0.0   Pre-tax profit without non-rec. items   -67.9 1.3 -0.9 -0.4 -1.2 -15.4 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   654 661 655 659 671 694 0.0 0.0   Shareholders equity total   577 579 580 580 506 496 446 446   Interest-bearing liabilities   106 101 96.8 91.5 101 156 0.0 0.0   Balance sheet total (assets)   690 696 684 689 687 730 446 446   Net Debt   83.2 72.6 82.4 71.2 91.8 133 -446 -446     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   -16 53 54 53 56 48 48 48   Net sales growth   -112.8% -428.1% 0.1% -1.1% 5.7% -13.3% 0.0% 0.0%   Gross profit   -54.8 16.1 14.5 14.7 15.3 4.4 0.0 0.0   Gross profit growth   0.0% 0.0% -9.8% 1.5% 3.5% -71.4% -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)   690 696 684 689 687 730 446 446   Balance sheet change%   -9.3% 0.9% -1.7% 0.7% -0.4% 6.3% -38.9% 0.0%   Added value   -65.4 3.7 1.5 2.1 1.1 -12.7 0.0 0.0   Added value %   401.2% 7.0% 2.8% 3.9% 2.0% -26.2% 0.0% 0.0%   Investments   -7 6 -5 4 12 23 -694 0   Net sales trend   -1.0 -2.0 1.0 -1.0 1.0 -1.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 -1.0 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 %   401.2% 7.0% 2.8% 3.9% 2.0% -26.2% 0.0% 0.0%   EBIT %   0.0% 7.0% 2.8% 3.9% 2.0% -26.2% 0.0% 0.0%   EBIT to gross profit (%)   119.3% 23.3% 10.4% 14.1% 7.3% -291.2% 0.0% 0.0%   Net Earnings %   -17.0% 3.7% 1.7% -0.7% -2.0% -20.6% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -17.0% 3.7% 1.7% -0.7% -2.0% -20.6% 0.0% 0.0%   Pre tax profit less extraordinaries %   416.7% 2.5% -1.7% -0.7% -2.2% -31.7% 0.0% 0.0%   ROA %   -9.0% 0.5% 0.2% 0.3% 0.2% -1.7% 0.0% 0.0%   ROI %   -9.1% 0.6% 0.2% 0.3% 0.2% -1.8% 0.0% 0.0%   ROE %   0.5% 0.3% 0.2% -0.1% -0.2% -2.0% 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 %   83.9% 83.2% 84.8% 84.2% 73.7% 68.0% 100.0% 100.0%   Relative indebtedness %   -691.0% 218.4% 194.2% 202.0% 193.3% 343.5% 0.0% 0.0%   Relative net indebtedness %   -548.2% 165.0% 167.4% 163.6% 177.0% 296.2% -920.9% -920.9%   Net int. bear. debt to EBITDA, %   -127.2% 1,937.0% 5,457.3% 3,423.2% 8,248.9% -1,048.1% 0.0% 0.0%   Gearing %   18.5% 17.5% 16.7% 15.8% 19.9% 31.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.5% 2.4% 2.5% 2.6% 2.5% 2.4% 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   4.6 1.6 2.2 1.5 0.8 0.6 0.0 0.0   Current Ratio   3.8 1.6 2.3 1.5 0.8 0.6 0.0 0.0   Cash and cash equivalent   23.3 28.6 14.4 20.3 9.1 22.9 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)   -26.2 16.6 39.0 20.4 5.0 2.2 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 %   -217.1% 66.0% 53.8% 56.9% 28.6% 74.0% 920.9% 920.9%   Net working capital   26.1 13.6 16.0 10.1 -4.7 -23.2 0.0 0.0   Net working capital %   -160.3% 25.4% 29.9% 19.0% -8.4% -47.9% 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