Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TSM Ejendomme Holstebro 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.6% 2.1% 3.0% 3.5% 3.8% 2.9% 13.2% 13.2%   Credit score (0-100)   77 69 57 52 51 57 17 17   Credit rating   A A BBB BBB BBB BBB BB BB   Credit limit (kDKK)   3.9 0.1 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 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   603 167 29.8 11.5 -33.6 -86.6 0.0 0.0   EBITDA   603 167 29.8 11.5 -33.6 -86.6 0.0 0.0   EBIT   547 111 -25.9 -21.6 -73.6 -188 0.0 0.0   Pre-tax profit (PTP)   300.6 51.8 -92.2 -103.1 -178.8 -575.1 0.0 0.0   Net earnings   266.0 40.3 -71.9 -77.4 -131.0 -465.5 0.0 0.0   Pre-tax profit without non-rec. items   301 51.8 -92.2 -103 -179 -575 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   3,232 3,200 3,145 5,128 5,429 8,741 0.0 0.0   Shareholders equity total   1,310 1,350 1,279 1,201 1,070 605 555 555   Interest-bearing liabilities   2,253 2,250 2,164 4,061 4,362 7,101 0.0 0.0   Balance sheet total (assets)   3,729 3,659 3,483 5,302 5,633 8,897 555 555   Net Debt   2,253 2,250 2,164 4,056 4,362 7,101 -555 -555     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   603 167 29.8 11.5 -33.6 -86.6 0.0 0.0   Gross profit growth   143.6% -72.3% -82.1% -61.3% 0.0% -157.5% 0.0% 0.0%   Employees   1 1 1 1 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 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)   3,729 3,659 3,483 5,302 5,633 8,897 555 555   Balance sheet change%   -30.2% -1.9% -4.8% 52.2% 6.2% 57.9% -93.8% 0.0%   Added value   602.5 166.8 29.8 11.5 -40.5 -86.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,153 -87 -111 1,950 262 3,210 -8,741 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 -1.0 -2.0 -3.0 -4.0 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 (%)   90.9% 66.7% -86.8% -186.9% 218.8% 217.4% 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 %   12.1% 3.5% -0.4% -0.2% -1.2% -2.5% 0.0% 0.0%   ROI %   12.4% 3.6% -0.4% -0.2% -1.2% -2.8% 0.0% 0.0%   ROE %   22.6% 3.0% -5.5% -6.2% -11.5% -55.6% 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 %   35.1% 36.9% 36.7% 22.7% 19.0% 6.8% 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, %   373.9% 1,348.4% 7,252.9% 35,127.2% -12,969.7% -8,200.0% 0.0% 0.0%   Gearing %   171.9% 166.6% 169.3% 338.1% 407.6% 1,174.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.7% 3.4% 3.6% 3.1% 2.7% 6.8% 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   1.2 1.1 0.2 0.1 0.1 0.0 0.0 0.0   Current Ratio   1.2 1.1 0.2 0.1 0.1 0.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 4.6 0.0 0.0 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   83.2 39.2 -1,866.1 -2,689.7 -3,187.8 -7,030.4 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   603 167 30 12 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   603 167 30 12 0 0 0 0   EBIT / employee   547 111 -26 -22 0 0 0 0   Net earnings / employee   266 40 -72 -77 0 0 0 0