Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TKG TRANSPORT 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   5.7% 5.7% 5.7% 5.7% 5.7% 5.7% 5.7% 5.7%   Bankruptcy risk   24.7% 16.0% 13.6% 10.3% 20.3% 16.2% 18.2% 18.0%   Credit score (0-100)   4 12 16 22 5 10 8 8   Credit rating   B BB BB BB B BB B B   Credit limit (kDKK)   -0.0 -0.0 0.0 0.0 -0.0 -0.0 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -84.2 124 436 230 181 96.0 0.0 0.0   EBITDA   -209 116 436 155 -110 -277 0.0 0.0   EBIT   -277 38.3 313 37.8 -220 -334 0.0 0.0   Pre-tax profit (PTP)   -282.6 31.0 311.6 27.0 -235.2 -347.4 0.0 0.0   Net earnings   -282.6 7.3 187.1 17.4 -211.0 -347.4 0.0 0.0   Pre-tax profit without non-rec. items   -283 31.0 312 27.0 -235 -347 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   410 451 457 389 280 268 0.0 0.0   Shareholders equity total   -237 -230 -42.9 -25.6 -237 55.1 -50.9 -50.9   Interest-bearing liabilities   3.4 1.5 203 244 253 17.2 50.9 50.9   Balance sheet total (assets)   1,056 1,142 1,191 1,230 1,172 1,250 0.0 0.0   Net Debt   3.4 -6.8 192 223 233 -6.5 50.9 50.9     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -84.2 124 436 230 181 96.0 0.0 0.0   Gross profit growth   0.0% 0.0% 252.4% -47.4% -21.3% -46.9% -100.0% 0.0%   Employees   2 2 2 2 2 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -50.0% -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)   1,056 1,142 1,191 1,230 1,172 1,250 0 0   Balance sheet change%   19.1% 8.1% 4.3% 3.2% -4.7% 6.7% -100.0% 0.0%   Added value   -209.1 115.8 435.6 155.1 -102.4 -277.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -93 199 -119 -186 -219 -83 -274 -20   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 1.0 2.0 3.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   328.5% 30.9% 71.8% 16.4% -121.6% -348.0% 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 %   -23.6% 2.9% 24.0% 3.0% -16.5% -25.1% 0.0% 0.0%   ROI %   -8,617.4% 1,547.1% 243.2% 14.4% -84.2% -205.3% 0.0% 0.0%   ROE %   -29.1% 0.7% 16.0% 1.4% -17.6% -56.6% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   -18.3% -16.8% -3.5% -2.0% -16.8% 4.4% -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, %   -1.6% -5.9% 44.2% 143.6% -212.2% 2.3% 0.0% 0.0%   Gearing %   -1.4% -0.7% -473.1% -955.7% -107.1% 31.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   185.1% 295.9% 1.5% 4.8% 6.2% 9.8% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.3 0.3 0.4 0.4 0.4 0.5 0.0 0.0   Current Ratio   0.3 0.3 0.4 0.4 0.4 0.5 0.0 0.0   Cash and cash equivalent   0.0 8.3 10.7 21.8 19.8 23.7 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -904.4 -904.7 -660.9 -739.9 -865.3 -561.9 -25.5 -25.5   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -105 58 218 78 -51 -277 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -105 58 218 78 -55 -277 0 0   EBIT / employee   -138 19 157 19 -110 -334 0 0   Net earnings / employee   -141 4 94 9 -105 -347 0 0