Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Tømrermester Fasting 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  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 5.0%   Bankruptcy risk   0.0% 0.0% 3.7% 4.0% 5.2% 45.2% 20.5% 17.9%   Credit score (0-100)   0 0 53 50 41 0 4 8   Credit rating   N/A N/A BBB BBB BBB C 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)  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 1,454 1,816 2,808 2,120 0.0 0.0   EBITDA   0.0 0.0 452 205 362 -850 0.0 0.0   EBIT   0.0 0.0 423 165 306 -894 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 414.2 160.6 252.4 -979.9 0.0 0.0   Net earnings   0.0 0.0 321.8 119.8 183.7 -979.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 414 161 252 -980 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 115 130 108 64.4 0.0 0.0   Shareholders equity total   0.0 0.0 372 381 452 -792 -842 -842   Interest-bearing liabilities   0.0 0.0 15.1 24.6 1.1 387 842 842   Balance sheet total (assets)   0.0 0.0 860 997 2,532 1,448 0.0 0.0   Net Debt   0.0 0.0 -424 -27.8 -257 159 842 842     See the entire balance sheet 1000.0 Volume  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   0.0 0.0 1,454 1,816 2,808 2,120 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 24.8% 54.6% -24.5% -100.0% 0.0%   Employees   0 0 3 5 6 7 0 0   Employee growth %   0.0% 0.0% 0.0% 66.7% 20.0% 16.7% -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)   0 0 860 997 2,532 1,448 0 0   Balance sheet change%   0.0% 0.0% 0.0% 15.9% 154.0% -42.8% -100.0% 0.0%   Added value   0.0 0.0 452.0 205.0 346.1 -850.3 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 86 -25 -79 -86 -64 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 -1.0 0.0 0.0   1000.0 Profitability  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   0.0% 0.0% 29.1% 9.1% 10.9% -42.1% 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 %   0.0% 0.0% 49.2% 17.8% 17.4% -37.0% 0.0% 0.0%   ROI %   0.0% 0.0% 109.4% 41.6% 71.2% -210.2% 0.0% 0.0%   ROE %   0.0% 0.0% 86.6% 31.8% 44.1% -103.2% 0.0% 0.0%   1000.0 Solidity  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   0.0% 0.0% 43.2% 38.2% 17.9% -35.4% -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, %   0.0% 0.0% -93.8% -13.6% -70.9% -18.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 4.1% 6.4% 0.2% -48.9% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 120.2% 23.3% 421.1% 49.6% 0.0% 0.0%   1000.0 Liquidity  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.0 0.0 1.5 1.4 1.2 0.6 0.0 0.0   Current Ratio   0.0 0.0 1.5 1.4 1.2 0.6 0.0 0.0   Cash and cash equivalent   0.0 0.0 439.3 52.4 258.2 228.3 0.0 0.0   1000.0 Capital use efficiency  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   0.0 0.0 256.6 252.5 344.8 -856.3 -421.0 -421.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 151 41 58 -121 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 151 41 60 -121 0 0   EBIT / employee   0 0 141 33 51 -128 0 0   Net earnings / employee   0 0 107 24 31 -140 0 0