Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Trygtmiljø 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  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   8.7% 8.7% 8.7% 8.7% 8.7% 8.7% 8.7% 8.7%   Bankruptcy risk   5.0% 7.1% 3.6% 3.4% 2.3% 2.0% 8.9% 8.9%   Credit score (0-100)   45 34 51 54 64 69 28 28   Credit rating   BBB BBB BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.3 3.4 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   0 0 0 0 0 0 0 0   Gross profit   7,075 6,996 17,799 28,089 25,738 27,623 0.0 0.0   EBITDA   2,254 2,965 4,856 6,081 5,769 6,327 0.0 0.0   EBIT   2,197 2,896 4,786 5,991 5,583 6,212 0.0 0.0   Pre-tax profit (PTP)   2,198.0 2,921.9 4,762.1 5,962.5 5,581.1 6,202.6 0.0 0.0   Net earnings   1,712.0 2,278.8 3,714.2 4,649.7 4,352.2 4,833.5 0.0 0.0   Pre-tax profit without non-rec. items   2,198 2,922 4,762 5,962 5,581 6,203 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   32.5 21.5 10.5 2,037 2,097 2,123 0.0 0.0   Shareholders equity total   2,278 2,329 4,943 7,093 7,445 9,279 4,429 4,429   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,401 4,450 7,735 9,792 11,095 12,940 4,429 4,429   Net Debt   -841 -206 -4,191 -3,615 -2,958 -6,004 -4,429 -4,429     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   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   7,075 6,996 17,799 28,089 25,738 27,623 0.0 0.0   Gross profit growth   103.8% -1.1% 154.4% 57.8% -8.4% 7.3% -100.0% 0.0%   Employees   10 10 23 39 35 36 0 0   Employee growth %   42.9% 0.0% 130.0% 69.6% -10.3% 2.9% -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)   3,401 4,450 7,735 9,792 11,095 12,940 4,429 4,429   Balance sheet change%   145.0% 30.8% 73.8% 26.6% 13.3% 16.6% -65.8% 0.0%   Added value   2,254.1 2,964.7 4,855.8 6,081.3 5,673.8 6,327.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -29 80 -121 1,896 -166 -129 -2,123 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 5.0 5.0 5.0 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 %   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 (%)   31.0% 41.4% 26.9% 21.3% 21.7% 22.5% 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 %   92.3% 74.7% 78.7% 68.4% 53.5% 51.8% 0.0% 0.0%   ROI %   152.8% 127.0% 131.7% 99.5% 76.8% 74.4% 0.0% 0.0%   ROE %   120.4% 98.9% 102.1% 77.3% 59.9% 57.8% 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 %   67.0% 52.3% 63.9% 72.4% 67.1% 71.7% 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, %   -37.3% -7.0% -86.3% -59.5% -51.3% -94.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   59.9% 0.0% 0.0% 0.0% 0.0% 0.0% 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   3.0 2.0 2.7 2.8 2.5 3.0 0.0 0.0   Current Ratio   3.0 2.0 2.7 2.8 2.5 3.0 0.0 0.0   Cash and cash equivalent   841.3 206.4 4,191.2 3,615.4 2,957.5 6,004.4 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)   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   2,243.6 2,146.1 4,806.4 4,973.5 5,301.1 7,155.7 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  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   225 296 211 156 162 176 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   225 296 211 156 165 176 0 0   EBIT / employee   220 290 208 154 160 173 0 0   Net earnings / employee   171 228 161 119 124 134 0 0