Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Thai Corner ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   18.3% 46.2% 28.4% 29.6% 26.9% 26.3% 20.4% 20.4%   Credit score (0-100)   8 0 1 1 1 3 5 5   Credit rating   B C B C B B 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)  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   3,008 0 1,796 0 0 0 0 0   Gross profit   735 503 235 992 1,487 2,378 0.0 0.0   EBITDA   -94.1 -410 -740 -223 76.9 22.5 0.0 0.0   EBIT   -105 -422 -752 -223 61.9 7.5 0.0 0.0   Pre-tax profit (PTP)   -105.1 -422.0 174.9 -207.5 47.9 2.4 0.0 0.0   Net earnings   -57.6 -327.1 135.5 -162.5 30.4 1.2 0.0 0.0   Pre-tax profit without non-rec. items   -105 -422 175 -207 47.9 2.4 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   70.0 58.0 46.0 46.0 31.0 16.0 0.0 0.0   Shareholders equity total   58.6 -284 -148 -311 -280 -279 -329 -329   Interest-bearing liabilities   0.0 0.0 159 366 306 103 329 329   Balance sheet total (assets)   394 256 418 541 567 487 0.0 0.0   Net Debt   -253 -44.1 -103 135 -47.0 -186 329 329     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   3,008 0 1,796 0 0 0 0 0   Net sales growth   19.1% -100.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   735 503 235 992 1,487 2,378 0.0 0.0   Gross profit growth   -4.3% -31.6% -53.3% 322.3% 49.9% 59.9% -100.0% 0.0%   Employees   0 0 0 3 4 6 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 33.3% 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)   394 256 418 541 567 487 0 0   Balance sheet change%   -28.8% -35.1% 63.6% 29.3% 4.9% -14.2% -100.0% 0.0%   Added value   -94.1 -409.6 -740.4 -223.1 61.9 22.5 0.0 0.0   Added value %   -3.1% 0.0% -41.2% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   6 -24 -24 0 -30 -30 -16 0   Net sales trend   1.0 -1.0 0.0 -1.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 -3.0 -4.0 1.0 2.0 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 %   -3.1% 0.0% -41.2% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   -3.5% 0.0% -41.9% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   -14.3% -83.8% -320.2% -22.5% 4.2% 0.3% 0.0% 0.0%   Net Earnings %   -1.9% 0.0% 7.5% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -1.5% 0.0% 8.2% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   -3.5% 0.0% 9.7% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   -22.2% -90.3% 31.8% -29.1% 7.3% 0.9% 0.0% 0.0%   ROI %   -120.2% -1,438.5% 221.4% -78.5% 18.4% 3.7% 0.0% 0.0%   ROE %   -65.9% -208.1% 40.2% -33.9% 5.5% 0.2% 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 %   14.9% -52.6% -26.2% -32.8% -33.1% -36.4% -100.0% -100.0%   Relative indebtedness %   11.2% 0.0% 31.5% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   2.8% 0.0% 17.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   268.4% 10.8% 13.9% -60.4% -61.1% -829.3% 0.0% 0.0%   Gearing %   0.0% 0.0% -107.2% -117.8% -109.1% -36.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 1.3% 0.5% 4.2% 2.5% 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   0.9 0.3 0.6 0.6 0.6 0.5 0.0 0.0   Current Ratio   1.0 0.4 0.7 0.6 0.6 0.6 0.0 0.0   Cash and cash equivalent   252.5 44.1 262.0 231.4 352.8 289.0 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)   3.5 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   10.8% 0.0% 20.7% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -11.4 -341.8 -194.3 -356.8 -311.3 -295.1 -164.6 -164.6   Net working capital %   -0.4% 0.0% -10.8% 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   0 0 0 -74 15 4 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 -74 19 4 0 0   EBIT / employee   0 0 0 -74 15 1 0 0   Net earnings / employee   0 0 0 -54 8 0 0 0