Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TOBAKSBYEN HOLDING 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.6% 1.9% 2.4% 1.5% 3.4% 1.0% 7.7% 7.7%   Credit score (0-100)   76 70 61 76 53 87 32 32   Credit rating   A A BBB A BBB A BB BB   Credit limit (kDKK)   615.9 59.9 1.5 541.3 0.0 4,294.6 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   -140 -318 -1,485 -986 -406 1,297 0.0 0.0   EBITDA   -140 -318 -1,485 -986 -406 1,297 0.0 0.0   EBIT   -140 -318 -1,485 -986 -406 1,297 0.0 0.0   Pre-tax profit (PTP)   83,368.5 -7,062.8 -15,445.2 15,740.7 -10,078.3 689.6 0.0 0.0   Net earnings   83,414.6 -7,602.7 -15,726.4 15,526.5 -10,234.4 657.7 0.0 0.0   Pre-tax profit without non-rec. items   83,369 -7,063 -15,445 15,741 -14,725 690 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 0.0 0.0 0.0   Shareholders equity total   270,348 262,745 247,019 132,545 72,311 72,969 22,222 22,222   Interest-bearing liabilities   7,807 9,797 66,661 54,534 112,105 149,008 0.0 0.0   Balance sheet total (assets)   278,182 274,113 315,958 189,040 187,227 223,001 22,222 22,222   Net Debt   7,591 9,695 66,588 54,522 112,049 148,938 -22,222 -22,222     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   -140 -318 -1,485 -986 -406 1,297 0.0 0.0   Gross profit growth   -138.6% -127.1% -367.0% 33.6% 58.8% 0.0% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   278,182 274,113 315,958 189,040 187,227 223,001 22,222 22,222   Balance sheet change%   10.7% -1.5% 15.3% -40.2% -1.0% 19.1% -90.0% 0.0%   Added value   -140.0 -318.0 -1,484.8 -986.2 -406.4 1,296.9 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 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -4.0 -5.0 -5.0 -5.0 -5.0 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   31.7% -2.5% -5.1% 6.5% -2.9% 3.5% 0.0% 0.0%   ROI %   31.9% -2.5% -5.1% 6.5% -2.9% 3.6% 0.0% 0.0%   ROE %   36.5% -2.9% -6.2% 8.2% -10.0% 0.9% 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 %   97.2% 95.9% 78.2% 70.1% 38.6% 32.7% 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, %   -5,421.5% -3,049.1% -4,484.6% -5,528.3% -27,569.4% 11,484.6% 0.0% 0.0%   Gearing %   2.9% 3.7% 27.0% 41.1% 155.0% 204.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.7% 2.4% 0.9% 1.1% 11.2% 5.0% 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   18.4 14.1 3.1 2.1 1.1 0.3 0.0 0.0   Current Ratio   18.4 14.1 3.1 2.1 1.1 0.3 0.0 0.0   Cash and cash equivalent   216.1 102.2 72.7 12.2 55.4 69.6 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   135,921.2 135,647.1 145,574.7 57,726.2 8,530.0 -105,557.6 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0