Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Tronier Advisory 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   2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1%   Bankruptcy risk   11.7% 13.9% 11.0% 9.4% 9.4% 10.4% 16.7% 16.3%   Credit score (0-100)   22 16 21 25 25 24 10 11   Credit rating   BB BB BB BB BB BB BB BB   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   0 0 0 0 0 0 0 0   Gross profit   572 1,028 491 305 800 547 0.0 0.0   EBITDA   10.7 391 -111 -21.4 181 -29.3 0.0 0.0   EBIT   10.7 391 -111 -21.4 181 -33.8 0.0 0.0   Pre-tax profit (PTP)   7.6 387.2 -113.3 -22.9 180.7 -33.7 0.0 0.0   Net earnings   4.3 301.6 -113.3 -22.9 165.6 -27.9 0.0 0.0   Pre-tax profit without non-rec. items   7.6 387 -113 -22.9 181 -33.7 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   0.0 0.0 0.0 0.0 0.0 40.5 0.0 0.0   Shareholders equity total   54.3 206 92.6 69.7 235 85.5 35.5 35.5   Interest-bearing liabilities   0.0 0.0 15.7 0.0 0.0 1.0 0.0 0.0   Balance sheet total (assets)   255 464 281 276 351 192 35.5 35.5   Net Debt   -165 -369 -230 -231 -295 -97.4 -35.5 -35.5     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   572 1,028 491 305 800 547 0.0 0.0   Gross profit growth   0.0% 79.7% -52.2% -38.0% 162.7% -31.6% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   255 464 281 276 351 192 35 35   Balance sheet change%   0.0% 82.1% -39.6% -1.6% 27.0% -45.2% -81.6% 0.0%   Added value   10.7 391.3 -110.9 -21.4 181.1 -29.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 36 -41 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 -2.0 1.0 -1.0 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 (%)   1.9% 38.1% -22.6% -7.0% 22.6% -6.2% 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 %   4.2% 108.8% -29.8% -7.7% 57.8% -12.2% 0.0% 0.0%   ROI %   19.7% 300.7% -70.6% -24.1% 118.8% -20.7% 0.0% 0.0%   ROE %   7.9% 231.8% -75.9% -28.2% 108.6% -17.4% 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 %   21.3% 44.3% 33.0% 25.3% 67.1% 44.4% 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, %   -1,539.6% -94.3% 207.7% 1,076.6% -162.7% 332.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 17.0% 0.0% 0.0% 1.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 31.4% 18.4% 0.0% 95.1% 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 1.5 1.5 1.3 3.0 1.4 0.0 0.0   Current Ratio   0.9 1.5 1.5 1.3 3.0 1.4 0.0 0.0   Cash and cash equivalent   164.7 369.1 246.0 230.7 294.7 98.5 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   -25.7 125.9 92.6 69.7 235.4 45.0 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   11 391 -111 -21 181 -29 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   11 391 -111 -21 181 -29 0 0   EBIT / employee   11 391 -111 -21 181 -34 0 0   Net earnings / employee   4 302 -113 -23 166 -28 0 0