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  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% 1.5% 2.3%   Bankruptcy risk   1.5% 0.9% 0.9% 1.2% 0.7% 1.2% 10.6% 8.5%   Credit score (0-100)   78 90 88 80 94 81 23 29   Credit rating   A A A A AA A BB BB   Credit limit (kDKK)   33.1 670.1 910.9 228.1 1,315.2 386.0 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   8,840 11,723 15,212 13,833 16,852 16,873 0.0 0.0   EBITDA   3,387 2,879 4,594 1,887 3,345 2,465 0.0 0.0   EBIT   3,110 2,402 3,820 1,087 2,324 1,560 0.0 0.0   Pre-tax profit (PTP)   3,064.0 2,018.6 3,784.4 1,164.3 2,278.3 1,545.2 0.0 0.0   Net earnings   2,388.1 1,535.2 2,973.7 864.4 1,925.5 1,233.4 0.0 0.0   Pre-tax profit without non-rec. items   3,064 2,019 3,784 1,164 2,278 1,545 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   1,417 2,102 2,818 3,358 2,577 2,425 0.0 0.0   Shareholders equity total   4,567 5,833 8,253 8,118 10,043 9,277 5,842 5,842   Interest-bearing liabilities   3,495 4,413 2,928 4,677 4,016 4,313 0.0 0.0   Balance sheet total (assets)   14,446 16,163 21,919 25,634 22,753 26,090 5,842 5,842   Net Debt   3,492 4,410 2,925 4,674 4,015 4,313 -5,842 -5,842     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   8,840 11,723 15,212 13,833 16,852 16,873 0.0 0.0   Gross profit growth   48.9% 32.6% 29.8% -9.1% 21.8% 0.1% -100.0% 0.0%   Employees   0 19 23 25 28 29 0 0   Employee growth %   0.0% 0.0% 21.1% 8.7% 12.0% 3.6% -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)   14,446 16,163 21,919 25,634 22,753 26,090 5,842 5,842   Balance sheet change%   6.7% 11.9% 35.6% 16.9% -11.2% 14.7% -77.6% 0.0%   Added value   3,387.3 2,879.3 4,593.6 1,886.8 3,123.3 2,464.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   233 419 -510 -111 -1,748 -1,200 -488 -1,705   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 (%)   35.2% 20.5% 25.1% 7.9% 13.8% 9.2% 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 %   23.7% 16.0% 21.8% 6.2% 11.0% 7.5% 0.0% 0.0%   ROI %   42.5% 25.8% 36.3% 11.3% 18.0% 12.1% 0.0% 0.0%   ROE %   70.8% 29.5% 42.2% 10.6% 21.2% 12.8% 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 %   31.6% 36.1% 40.8% 33.6% 45.7% 40.1% 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, %   103.1% 153.2% 63.7% 247.7% 120.1% 175.0% 0.0% 0.0%   Gearing %   76.5% 75.7% 35.5% 57.6% 40.0% 46.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.9% 11.1% 10.1% 8.3% 8.9% 6.9% 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   1.2 1.4 1.7 1.4 1.7 1.6 0.0 0.0   Current Ratio   1.3 1.5 1.5 1.3 1.7 1.4 0.0 0.0   Cash and cash equivalent   2.5 3.5 3.0 3.0 0.7 0.0 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   2,978.5 4,325.3 6,216.6 5,085.7 7,630.2 6,461.6 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  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   0 152 200 75 112 85 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 152 200 75 119 85 0 0   EBIT / employee   0 126 166 43 83 54 0 0   Net earnings / employee   0 81 129 35 69 43 0 0