Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TRASBO.SANDBLÆSNING 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 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% 6.1% 6.1%   Bankruptcy risk   1.9% 1.6% 1.3% 4.1% 1.6% 2.3% 9.6% 9.4%   Credit score (0-100)   71 76 80 47 75 64 26 26   Credit rating   A A A BBB A BBB BB BB   Credit limit (kDKK)   0.5 5.7 55.7 0.0 10.5 0.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  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   0 0 0 0 0 0 0 0   Gross profit   2,220 3,006 4,515 5,140 7,201 7,149 0.0 0.0   EBITDA   436 554 717 130 795 1,060 0.0 0.0   EBIT   251 377 514 -170 382 625 0.0 0.0   Pre-tax profit (PTP)   228.4 329.6 477.9 -212.8 331.0 586.1 0.0 0.0   Net earnings   167.6 248.4 360.6 -181.5 252.3 400.7 0.0 0.0   Pre-tax profit without non-rec. items   228 330 478 -213 331 586 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  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   532 835 1,493 1,367 1,204 1,139 0.0 0.0   Shareholders equity total   1,803 1,932 2,293 2,111 2,363 2,764 2,273 2,273   Interest-bearing liabilities   294 268 0.0 395 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,407 3,707 4,436 5,017 4,201 4,949 2,273 2,273   Net Debt   191 154 -530 395 -40.4 -18.2 -2,273 -2,273     See the entire balance sheet 1000.0 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   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   2,220 3,006 4,515 5,140 7,201 7,149 0.0 0.0   Gross profit growth   -32.0% 35.4% 50.2% 13.8% 40.1% -0.7% -100.0% 0.0%   Employees   5 6 9 12 15 14 0 0   Employee growth %   -27.1% 19.6% 41.0% 39.5% 25.0% -6.7% -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)   3,407 3,707 4,436 5,017 4,201 4,949 2,273 2,273   Balance sheet change%   9.7% 8.8% 19.7% 13.1% -16.3% 17.8% -54.1% 0.0%   Added value   435.9 554.1 716.7 129.7 681.3 1,060.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -11 126 456 -426 -577 -501 -1,139 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 -1.0 1.0 2.0 0.0 0.0   1000.0 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 %   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 (%)   11.3% 12.5% 11.4% -3.3% 5.3% 8.7% 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 %   8.2% 10.7% 12.6% -3.6% 8.3% 14.1% 0.0% 0.0%   ROI %   14.2% 17.2% 20.8% -6.2% 13.8% 22.3% 0.0% 0.0%   ROE %   9.7% 13.3% 17.1% -8.2% 11.3% 15.6% 0.0% 0.0%   1000.0 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 %   52.9% 52.1% 51.7% 42.1% 56.2% 55.9% 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, %   43.8% 27.7% -74.0% 304.6% -5.1% -1.7% 0.0% 0.0%   Gearing %   16.3% 13.9% 0.0% 18.7% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   24.0% 17.6% 26.9% 21.8% 25.7% 3,902,666.7% 0.0% 0.0%   1000.0 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   1.8 1.7 1.6 1.4 2.0 2.0 0.0 0.0   Current Ratio   1.8 1.7 1.6 1.4 2.0 2.0 0.0 0.0   Cash and cash equivalent   103.2 114.7 530.5 0.0 40.4 18.2 0.0 0.0   1000.0 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)   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   1,254.4 1,171.5 1,121.5 1,043.4 1,482.6 1,919.8 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 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   85 91 83 11 45 76 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   85 91 83 11 53 76 0 0   EBIT / employee   49 62 60 -14 25 45 0 0   Net earnings / employee   33 41 42 -15 17 29 0 0