Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

A 10 TÆPPER 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  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   2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3%   Bankruptcy risk   1.5% 2.1% 2.5% 1.4% 2.3% 1.3% 8.5% 8.5%   Credit score (0-100)   77 67 61 78 64 81 29 29   Credit rating   A A BBB A BBB A BB BB   Credit limit (kDKK)   27.5 1.0 0.1 135.9 0.2 249.6 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   11,723 15,212 13,833 16,852 16,228 17,871 0.0 0.0   EBITDA   2,879 4,594 1,887 3,345 2,465 2,786 0.0 0.0   EBIT   2,402 3,820 1,087 2,324 1,560 1,966 0.0 0.0   Pre-tax profit (PTP)   2,018.6 3,784.4 1,164.3 2,278.3 1,545.2 1,615.0 0.0 0.0   Net earnings   1,535.2 2,973.7 864.4 1,925.5 1,233.4 1,273.8 0.0 0.0   Pre-tax profit without non-rec. items   2,019 3,784 1,164 2,278 1,545 1,615 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   2,102 2,818 3,358 2,577 2,425 3,744 0.0 0.0   Shareholders equity total   5,833 8,253 8,118 10,043 9,277 9,320 5,600 5,600   Interest-bearing liabilities   4,413 2,928 4,677 4,016 4,313 5,658 0.0 0.0   Balance sheet total (assets)   16,163 21,919 25,634 22,753 26,090 23,427 5,600 5,600   Net Debt   4,410 2,925 4,674 4,015 4,313 5,658 -5,600 -5,600     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   11,723 15,212 13,833 16,852 16,228 17,871 0.0 0.0   Gross profit growth   32.6% 29.8% -9.1% 21.8% -3.7% 10.1% -100.0% 0.0%   Employees   19 23 25 28 29 29 0 0   Employee growth %   0.0% 21.1% 8.7% 12.0% 3.6% 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)   16,163 21,919 25,634 22,753 26,090 23,427 5,600 5,600   Balance sheet change%   11.9% 35.6% 16.9% -11.2% 14.7% -10.2% -76.1% 0.0%   Added value   2,879.3 4,593.6 1,886.8 3,344.6 2,581.0 2,786.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   419 -510 -111 -1,748 -1,200 485 -1,549 -1,950   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 (%)   20.5% 25.1% 7.9% 13.8% 9.6% 11.0% 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 %   16.0% 21.8% 6.2% 11.0% 7.5% 8.9% 0.0% 0.0%   ROI %   25.8% 36.3% 11.3% 18.0% 12.1% 14.4% 0.0% 0.0%   ROE %   29.5% 42.2% 10.6% 21.2% 12.8% 13.7% 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 %   36.1% 40.8% 33.6% 45.7% 40.1% 42.2% 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, %   153.2% 63.7% 247.7% 120.1% 175.0% 203.1% 0.0% 0.0%   Gearing %   75.7% 35.5% 57.6% 40.0% 46.5% 60.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.1% 10.1% 8.3% 8.9% 6.9% 11.7% 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   1.4 1.7 1.4 1.7 1.6 1.7 0.0 0.0   Current Ratio   1.5 1.5 1.3 1.7 1.4 1.7 0.0 0.0   Cash and cash equivalent   3.5 3.0 3.0 0.7 0.0 0.0 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   4,325.3 6,216.6 5,085.7 7,630.2 6,461.6 7,041.0 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   152 200 75 119 89 96 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   152 200 75 119 85 96 0 0   EBIT / employee   126 166 43 83 54 68 0 0   Net earnings / employee   81 129 35 69 43 44 0 0