Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TimeRisk A/S Forsikringsmægler 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8%   Bankruptcy risk   9.7% 3.4% 2.9% 1.7% 2.2% 1.7% 8.4% 8.2%   Credit score (0-100)   27 55 58 71 65 71 29 30   Credit rating   BB BBB BBB A BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 3.4 0.6 8.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,469 4,165 7,207 9,249 16,064 10,075 0.0 0.0   EBITDA   -571 -1,892 -529 1,287 -2,368 -3,613 0.0 0.0   EBIT   -723 -2,044 -663 1,167 -2,504 -3,736 0.0 0.0   Pre-tax profit (PTP)   -714.0 142.2 829.6 1,281.1 -2,098.6 767.3 0.0 0.0   Net earnings   -501.0 205.4 1,005.1 1,025.1 -1,501.1 1,575.8 0.0 0.0   Pre-tax profit without non-rec. items   -714 142 830 1,281 -2,099 767 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   122 572 580 460 406 298 0.0 0.0   Shareholders equity total   -67.0 139 1,144 1,045 16,466 9,042 8,443 8,443   Interest-bearing liabilities   1,368 5,867 2,731 1,850 3,491 9,532 0.0 0.0   Balance sheet total (assets)   2,124 6,779 6,068 4,993 26,660 27,642 8,443 8,443   Net Debt   1,368 5,867 2,712 -37.7 3,263 9,451 -8,443 -8,443     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 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   3,469 4,165 7,207 9,249 16,064 10,075 0.0 0.0   Gross profit growth   38.3% 20.1% 73.0% 28.3% 73.7% -37.3% -100.0% 0.0%   Employees   7 10 11 12 19 17 0 0   Employee growth %   0.0% 44.9% 10.0% 9.1% 58.3% -10.5% -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)   2,124 6,779 6,068 4,993 26,660 27,642 8,443 8,443   Balance sheet change%   87.1% 219.2% -10.5% -17.7% 434.0% 3.7% -69.5% 0.0%   Added value   -571.0 -1,892.0 -528.7 1,287.1 -2,384.1 -3,612.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -220 199 -126 -240 -191 -231 -298 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 -3.0 1.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 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 (%)   -20.8% -49.1% -9.2% 12.6% -15.6% -37.1% 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 %   -41.5% 6.8% 15.4% 24.7% -13.0% 4.7% 0.0% 0.0%   ROI %   -67.2% 8.2% 18.5% 34.5% -17.7% 6.6% 0.0% 0.0%   ROE %   -39.2% 18.2% 156.6% 93.6% -17.1% 12.4% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   -3.1% 2.1% 18.9% 20.9% 61.8% 32.7% 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, %   -239.6% -310.1% -512.9% -2.9% -137.8% -261.6% 0.0% 0.0%   Gearing %   -2,041.8% 4,217.1% 238.7% 177.0% 21.2% 105.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.0% 4.5% 3.7% 3.7% 1.5% 7.7% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.7 0.6 0.8 1.0 0.7 0.4 0.0 0.0   Current Ratio   0.7 0.6 0.8 1.0 0.7 0.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 19.6 1,887.5 228.2 81.4 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 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   -736.0 -2,253.7 -604.7 -89.8 -3,028.5 -10,462.9 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 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   -83 -189 -48 107 -125 -213 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -83 -189 -48 107 -125 -213 0 0   EBIT / employee   -105 -204 -60 97 -132 -220 0 0   Net earnings / employee   -73 21 91 85 -79 93 0 0