Teak Gruppen ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  2.5% 2.5% 2.5% 2.5% 1.5%  
Bankruptcy risk  5.0% 6.5% 1.7% 1.2% 1.4%  
Credit score (0-100)  45 37 72 81 76  
Credit rating  BBB BBB A A A  
Credit limit (kDKK)  0.0 0.0 2.3 52.1 15.9  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  634 658 1,890 2,335 2,350  
EBITDA  306 256 1,406 839 942  
EBIT  222 77.0 1,116 464 480  
Pre-tax profit (PTP)  215.6 74.5 1,099.8 450.8 482.7  
Net earnings  166.8 57.7 854.2 358.9 366.5  
Pre-tax profit without non-rec. items  216 74.5 1,100 451 483  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  395 644 491 755 641  
Shareholders equity total  217 275 1,129 1,488 1,854  
Interest-bearing liabilities  9.1 19.1 0.0 0.0 500  
Balance sheet total (assets)  493 896 2,000 1,874 3,746  

Net Debt  -24.5 -133 -855 -856 -337  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  634 658 1,890 2,335 2,350  
Gross profit growth  0.0% 3.7% 187.3% 23.6% 0.7%  
Employees  0 0 1 1 3  
Employee growth %  0.0% 0.0% 0.0% 0.0% 200.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  493 896 2,000 1,874 3,746  
Balance sheet change%  0.0% 81.8% 123.2% -6.3% 99.9%  
Added value  306.0 255.6 1,406.3 754.6 942.4  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  327 66 -446 -114 -578  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  1.0 2.0 3.0 4.0 5.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  35.0% 11.7% 59.1% 19.9% 20.4%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  45.1% 11.1% 77.1% 24.2% 17.2%  
ROI %  97.1% 29.4% 156.7% 35.9% 25.2%  
ROE %  76.9% 23.5% 121.7% 27.4% 21.9%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  44.0% 30.6% 56.4% 79.4% 49.5%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -8.0% -52.0% -60.8% -102.0% -35.8%  
Gearing %  4.2% 7.0% 0.0% 0.0% 27.0%  
Net interest  0 0 0 0 0  
Financing costs %  141.9% 18.4% 171.3% 0.0% 0.2%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  0.3 0.4 1.7 2.9 1.0  
Current Ratio  0.3 0.4 1.7 2.9 1.0  
Cash and cash equivalent  33.6 152.0 855.1 856.5 837.5  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  -191.0 -378.3 629.6 727.4 -18.3  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 1,406 755 314  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 1,406 839 314  
EBIT / employee  0 0 1,116 464 160  
Net earnings / employee  0 0 854 359 122