Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TORBEN HERMAN CHRISTENSEN 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  2017 2017/12 2018 2018/12 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% 0.6%   Bankruptcy risk   0.7% 0.5% 0.5% 0.6% 1.4% 1.0% 6.8% 7.0%   Credit score (0-100)   94 99 99 97 77 86 34 35   Credit rating   AA AA AA AA A A BBB BBB   Credit limit (kDKK)   14,224.5 17,559.8 19,977.1 25,360.1 4,560.1 29,837.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 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   -11.4 -12.3 -27.1 -57.3 -17.2 -139 0.0 0.0   EBITDA   -11.4 -12.3 -27.1 -57.3 -17.2 -139 0.0 0.0   EBIT   -11.4 -12.3 -27.1 -57.3 -17.2 -139 0.0 0.0   Pre-tax profit (PTP)   16,894.9 19,528.7 24,977.0 55,456.9 277,105.3 93,235.5 0.0 0.0   Net earnings   16,321.7 18,875.1 24,578.0 55,047.3 276,821.6 93,181.4 0.0 0.0   Pre-tax profit without non-rec. items   16,895 19,529 24,977 55,457 277,105 93,236 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   375 375 375 375 904 7,493 0.0 0.0   Shareholders equity total   159,682 178,451 203,753 264,897 527,399 570,040 182,242 182,242   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 31.8 0.0 0.0   Balance sheet total (assets)   159,752 188,587 213,111 265,389 527,491 570,132 182,242 182,242   Net Debt   -714 -711 -832 -122 -109,743 -59,516 -182,242 -182,242     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 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   -11.4 -12.3 -27.1 -57.3 -17.2 -139 0.0 0.0   Gross profit growth   41.4% -7.5% -121.5% -111.1% 70.0% -706.5% 0.0% 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)   159,752 188,587 213,111 265,389 527,491 570,132 182,242 182,242   Balance sheet change%   12.0% 18.0% 13.0% 24.5% 98.8% 8.1% -68.0% 0.0%   Added value   -11.4 -12.3 -27.1 -57.3 -17.2 -138.5 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 0 529 6,589 -7,493 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 -4.0 -5.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 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 (%)   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 %   11.2% 11.2% 12.4% 23.2% 70.0% 17.1% 0.0% 0.0%   ROI %   11.2% 11.6% 13.1% 23.7% 70.0% 17.1% 0.0% 0.0%   ROE %   10.8% 11.2% 12.9% 23.5% 69.9% 17.0% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   100.0% 94.6% 95.6% 99.8% 100.0% 100.0% 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, %   6,264.4% 5,801.3% 3,068.1% 213.9% 639,005.2% 42,970.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 2,958.1% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   132.4 1.5 1.5 11.5 2,625.5 2,640.9 0.0 0.0   Current Ratio   132.4 1.5 1.5 11.5 2,625.5 2,640.9 0.0 0.0   Cash and cash equivalent   714.1 710.7 832.4 122.5 109,742.8 59,548.2 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 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)   288.2 268.2 151.3 71.7 239.1 29.6 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   4,753.2 5,264.2 4,293.5 4,731.0 110,581.3 112,783.4 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  2017 2017/12 2018 2018/12 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 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