Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TROLDESKOVEN 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% 0.3%   Bankruptcy risk   1.8% 1.8% 1.5% 1.7% 1.5% 1.1% 11.6% 10.0%   Credit score (0-100)   73 72 77 73 74 84 20 25   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   0.6 0.4 5.2 1.3 8.1 158.9 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   223 324 335 223 260 292 0.0 0.0   EBITDA   223 324 335 223 260 292 0.0 0.0   EBIT   587 324 335 223 1,100 1,072 0.0 0.0   Pre-tax profit (PTP)   527.0 257.0 276.0 165.0 1,049.0 1,021.2 0.0 0.0   Net earnings   638.0 201.0 215.0 129.0 1,003.0 942.2 0.0 0.0   Pre-tax profit without non-rec. items   527 257 276 165 1,049 1,021 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   4,400 4,400 4,400 4,400 5,240 6,020 0.0 0.0   Shareholders equity total   719 920 1,136 1,265 2,268 3,210 3,120 3,120   Interest-bearing liabilities   3,690 3,379 3,190 2,973 2,610 2,509 0.0 0.0   Balance sheet total (assets)   4,633 4,520 4,640 4,572 5,294 6,162 3,120 3,120   Net Debt   3,568 3,315 2,950 2,901 2,565 2,369 -3,120 -3,120     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   223 324 335 223 260 292 0.0 0.0   Gross profit growth   0.0% 45.3% 3.4% -33.4% 16.6% 12.3% -100.0% 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)   4,633 4,520 4,640 4,572 5,294 6,162 3,120 3,120   Balance sheet change%   4,828.7% -2.4% 2.7% -1.5% 15.8% 16.4% -49.4% 0.0%   Added value   587.0 324.0 335.0 223.0 1,100.0 1,072.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   4,400 0 0 0 840 780 -6,020 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 3.0 4.0 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 (%)   263.2% 100.0% 100.0% 100.0% 423.1% 367.1% 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 %   24.8% 7.1% 7.3% 4.8% 22.3% 18.7% 0.0% 0.0%   ROI %   25.2% 7.2% 7.5% 5.0% 22.8% 19.0% 0.0% 0.0%   ROE %   159.5% 24.5% 20.9% 10.7% 56.8% 34.4% 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 %   15.5% 20.4% 24.5% 27.7% 42.8% 52.1% 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, %   1,600.0% 1,023.1% 880.6% 1,300.9% 986.5% 811.1% 0.0% 0.0%   Gearing %   513.2% 367.3% 280.8% 235.0% 115.1% 78.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.3% 1.9% 1.8% 1.9% 1.8% 2.0% 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   0.2 0.1 0.2 0.2 0.1 0.2 0.0 0.0   Current Ratio   0.2 0.1 0.2 0.2 0.1 0.2 0.0 0.0   Cash and cash equivalent   122.0 64.0 240.0 72.0 45.0 140.1 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)   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   -914.0 -906.0 -863.0 -812.0 -765.0 -650.8 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