Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

T. Thorup Nielsen 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4%   Bankruptcy risk   7.4% 6.5% 3.1% 2.1% 1.9% 2.6% 10.9% 10.9%   Credit score (0-100)   34 38 56 67 69 60 22 22   Credit rating   BB BBB BBB A A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.2 0.3 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -566 -214 524 1,034 734 897 0.0 0.0   EBITDA   -790 -376 340 849 262 718 0.0 0.0   EBIT   -790 -376 340 849 262 718 0.0 0.0   Pre-tax profit (PTP)   -894.7 -519.5 242.1 757.8 163.0 712.0 0.0 0.0   Net earnings   -701.8 -409.3 186.1 589.3 124.9 672.0 0.0 0.0   Pre-tax profit without non-rec. items   -895 -519 242 758 163 712 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   3,511 2,722 2,249 2,552 2,332 4.5 0.0 0.0   Shareholders equity total   1,022 613 799 1,389 1,513 2,185 935 935   Interest-bearing liabilities   2,829 2,602 2,422 2,293 217 0.0 0.0 0.0   Balance sheet total (assets)   5,235 5,051 5,120 4,988 4,405 3,825 935 935   Net Debt   2,829 2,386 2,422 2,220 216 -551 -935 -935     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -566 -214 524 1,034 734 897 0.0 0.0   Gross profit growth   0.0% 62.2% 0.0% 97.4% -29.0% 22.1% -100.0% 0.0%   Employees   0 0 0 0 8 8 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   5,235 5,051 5,120 4,988 4,405 3,825 935 935   Balance sheet change%   4.7% -3.5% 1.4% -2.6% -11.7% -13.2% -75.5% 0.0%   Added value   -789.9 -376.4 339.9 849.4 262.4 718.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   968 -789 -473 303 -221 -2,327 -5 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   139.5% 175.8% 64.9% 82.1% 35.7% 80.1% 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 %   -15.4% -7.3% 6.7% 16.8% 5.6% 18.0% 0.0% 0.0%   ROI %   -21.2% -10.6% 10.6% 24.4% 7.5% 27.0% 0.0% 0.0%   ROE %   -51.1% -50.0% 26.3% 53.9% 8.6% 36.3% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   19.5% 12.1% 15.6% 27.8% 34.4% 57.1% 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, %   -358.1% -633.8% 712.5% 261.3% 82.5% -76.8% 0.0% 0.0%   Gearing %   276.7% 424.4% 303.0% 165.2% 14.3% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.7% 5.4% 3.9% 3.9% 7.9% 26.5% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.5 0.5 0.6 0.5 1.1 2.6 0.0 0.0   Current Ratio   0.5 0.5 0.6 0.5 1.1 2.6 0.0 0.0   Cash and cash equivalent   0.0 216.2 0.0 73.8 0.5 551.4 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -1,327.3 -1,131.8 -967.8 -1,310.8 103.9 2,331.1 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 33 90 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 33 90 0 0   EBIT / employee   0 0 0 0 33 90 0 0   Net earnings / employee   0 0 0 0 16 84 0 0