Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TEKSAM 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 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% 1.4% 1.4%   Bankruptcy risk   1.7% 0.8% 4.1% 1.1% 1.5% 4.1% 9.7% 9.5%   Credit score (0-100)   75 92 49 84 76 48 25 26   Credit rating   A AA BBB A A BBB BB BB   Credit limit (kDKK)   7.0 538.5 0.0 287.9 22.3 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 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   3,672 5,112 3,230 5,519 4,805 4,259 0.0 0.0   EBITDA   772 1,379 170 2,108 1,236 601 0.0 0.0   EBIT   772 1,379 170 2,108 1,236 601 0.0 0.0   Pre-tax profit (PTP)   777.0 1,420.6 152.5 2,044.3 1,010.7 -2.4 0.0 0.0   Net earnings   631.0 1,156.6 126.9 1,592.9 773.6 9.8 0.0 0.0   Pre-tax profit without non-rec. items   777 1,421 152 2,044 1,011 -2.4 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   464 1,196 1,832 2,458 4,671 4,004 0.0 0.0   Shareholders equity total   4,356 5,013 2,541 4,134 4,607 4,317 2,872 2,872   Interest-bearing liabilities   81.8 2,112 3,041 1,128 3,647 3,196 0.0 0.0   Balance sheet total (assets)   10,727 9,915 10,823 12,273 16,708 17,755 2,872 2,872   Net Debt   -1,275 2,077 2,484 570 3,446 2,923 -2,872 -2,872     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   3,672 5,112 3,230 5,519 4,805 4,259 0.0 0.0   Gross profit growth   5.7% 39.2% -36.8% 70.9% -12.9% -11.4% -100.0% 0.0%   Employees   0 20 20 20 20 24 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 20.0% -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)   10,727 9,915 10,823 12,273 16,708 17,755 2,872 2,872   Balance sheet change%   20.0% -7.6% 9.2% 13.4% 36.1% 6.3% -83.8% 0.0%   Added value   772.2 1,379.0 169.9 2,108.1 1,235.8 600.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -300 244 636 626 2,946 -301 -5,103 0   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 (%)   21.0% 27.0% 5.3% 38.2% 25.7% 14.1% 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 %   8.6% 14.2% 2.3% 18.3% 8.5% 3.5% 0.0% 0.0%   ROI %   17.2% 24.4% 3.4% 34.0% 14.9% 6.1% 0.0% 0.0%   ROE %   15.6% 24.7% 3.4% 47.7% 17.7% 0.2% 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 %   55.6% 53.7% 26.3% 36.5% 30.0% 33.9% 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, %   -165.1% 150.6% 1,462.3% 27.0% 278.8% 486.3% 0.0% 0.0%   Gearing %   1.9% 42.1% 119.7% 27.3% 79.1% 74.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.6% 3.8% 3.3% 3.1% 9.4% 17.8% 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   1.4 0.9 0.7 0.8 0.6 0.7 0.0 0.0   Current Ratio   1.5 1.8 1.2 1.3 1.2 1.1 0.0 0.0   Cash and cash equivalent   1,357.1 34.6 557.0 558.6 200.5 273.2 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   3,075.6 3,575.6 1,482.3 2,474.7 2,036.9 1,522.3 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 69 8 105 62 25 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 69 8 105 62 25 0 0   EBIT / employee   0 69 8 105 62 25 0 0   Net earnings / employee   0 58 6 80 39 0 0 0