Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Thomsens Auto A/S 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% 3.1% 3.1%   Bankruptcy risk   0.6% 0.6% 0.6% 0.7% 0.6% 0.5% 7.3% 7.2%   Credit score (0-100)   97 98 97 94 97 98 33 34   Credit rating   AA AA AA AA AA AA BBB BBB   Credit limit (kDKK)   2,068.8 2,655.9 1,683.7 2,093.0 2,683.3 3,171.8 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   9,375 10,327 8,704 10,068 12,797 12,036 0.0 0.0   EBITDA   7,189 7,292 4,571 6,054 5,723 6,448 0.0 0.0   EBIT   6,551 6,524 4,451 5,935 5,578 6,395 0.0 0.0   Pre-tax profit (PTP)   6,190.0 6,169.0 4,010.0 5,549.0 5,442.2 5,851.7 0.0 0.0   Net earnings   4,751.0 4,709.0 3,172.0 4,228.0 4,242.8 4,530.5 0.0 0.0   Pre-tax profit without non-rec. items   6,190 6,169 4,010 5,549 5,442 5,852 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   21,485 21,182 328 210 64.2 75.4 0.0 0.0   Shareholders equity total   16,797 21,507 13,781 18,009 22,755 27,286 26,785 26,785   Interest-bearing liabilities   11,379 12,388 2,943 1,599 11,051 14,829 0.0 0.0   Balance sheet total (assets)   33,305 39,171 23,701 32,285 44,911 51,977 26,785 26,785   Net Debt   10,611 10,517 2,703 1,518 10,980 14,793 -26,785 -26,785     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   9,375 10,327 8,704 10,068 12,797 12,036 0.0 0.0   Gross profit growth   38.8% 10.2% -15.7% 15.7% 27.1% -5.9% -100.0% 0.0%   Employees   6 7 10 8 9 9 0 0   Employee growth %   20.0% 16.7% 42.9% -20.0% 12.5% 0.0% -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)   33,305 39,171 23,701 32,285 44,911 51,977 26,785 26,785   Balance sheet change%   13.1% 17.6% -39.5% 36.2% 39.1% 15.7% -48.5% 0.0%   Added value   7,189.0 7,292.0 4,571.0 6,054.0 5,697.5 6,448.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -403 -1,071 -20,974 -237 -291 -43 -75 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  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 (%)   69.9% 63.2% 51.1% 58.9% 43.6% 53.1% 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 %   21.1% 18.2% 13.4% 20.6% 15.4% 14.0% 0.0% 0.0%   ROI %   24.7% 21.0% 16.4% 31.8% 22.2% 17.8% 0.0% 0.0%   ROE %   32.9% 24.6% 18.0% 26.6% 20.8% 18.1% 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 %   50.4% 55.1% 58.1% 55.8% 50.7% 52.5% 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, %   147.6% 144.2% 59.1% 25.1% 191.8% 229.4% 0.0% 0.0%   Gearing %   67.7% 57.6% 21.4% 8.9% 48.6% 54.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.6% 3.6% 2.5% 10.0% 7.8% 7.1% 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   0.2 0.4 0.6 0.5 0.3 0.2 0.0 0.0   Current Ratio   1.6 2.0 2.3 2.2 2.0 2.1 0.0 0.0   Cash and cash equivalent   768.0 1,871.0 240.0 81.0 71.3 36.2 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   3,873.0 8,167.0 12,464.0 17,089.0 21,596.5 26,110.9 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   1,198 1,042 457 757 633 716 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,198 1,042 457 757 636 716 0 0   EBIT / employee   1,092 932 445 742 620 711 0 0   Net earnings / employee   792 673 317 529 471 503 0 0