Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Thornvig Jensen 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 N/A 2019 N/A 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% 1.5%   Bankruptcy risk   0.0% 0.0% 1.0% 0.7% 0.6% 0.5% 7.7% 7.6%   Credit score (0-100)   0 0 87 93 98 98 32 32   Credit rating   N/A N/A A AA AA AA BB BB   Credit limit (kDKK)   0.0 0.0 518.9 1,059.1 960.4 1,073.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 N/A 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   0.0 0.0 10,196 14,667 12,938 13,092 0.0 0.0   EBITDA   0.0 0.0 2,933 4,540 2,530 2,134 0.0 0.0   EBIT   0.0 0.0 1,570 2,903 941 745 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 1,531.6 2,861.4 895.3 700.2 0.0 0.0   Net earnings   0.0 0.0 1,184.9 2,236.3 670.3 537.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 1,532 2,861 895 700 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 9,809 9,185 3,879 2,349 0.0 0.0   Shareholders equity total   0.0 0.0 6,185 7,421 6,091 6,629 4,629 4,629   Interest-bearing liabilities   0.0 0.0 2,113 924 0.0 179 0.0 0.0   Balance sheet total (assets)   0.0 0.0 13,452 12,512 10,179 10,758 4,629 4,629   Net Debt   0.0 0.0 2,113 924 -1,358 -2,491 -3,588 -3,588     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 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   0.0 0.0 10,196 14,667 12,938 13,092 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 43.9% -11.8% 1.2% -100.0% 0.0%   Employees   0 0 15 22 19 19 0 0   Employee growth %   0.0% 0.0% 0.0% 46.7% -13.6% 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)   0 0 13,452 12,512 10,179 10,758 4,629 4,629   Balance sheet change%   0.0% 0.0% 0.0% -7.0% -18.6% 5.7% -57.0% 0.0%   Added value   0.0 0.0 2,932.6 4,540.4 2,578.1 2,133.6 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 9,988 -2,428 -7,061 -3,085 -2,349 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 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 (%)   0.0% 0.0% 15.4% 19.8% 7.3% 5.7% 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 %   0.0% 0.0% 11.7% 22.4% 8.3% 7.1% 0.0% 0.0%   ROI %   0.0% 0.0% 18.7% 34.3% 12.8% 11.4% 0.0% 0.0%   ROE %   0.0% 0.0% 19.2% 32.9% 9.9% 8.5% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 46.0% 59.3% 59.8% 61.6% 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, %   0.0% 0.0% 72.1% 20.4% -53.7% -116.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 34.2% 12.5% 0.0% 2.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 4.3% 2.8% 9.9% 52.4% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.3 0.5 1.5 2.1 0.0 0.0   Current Ratio   0.0 0.0 0.3 0.5 1.5 2.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 1,358.0 2,670.1 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 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   0.0 0.0 -5,057.7 -2,121.9 1,636.8 3,860.7 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 N/A 2019 N/A 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 0 196 206 136 112 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 196 206 133 112 0 0   EBIT / employee   0 0 105 132 50 39 0 0   Net earnings / employee   0 0 79 102 35 28 0 0