Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TNMN HOLDING 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   0.6% 0.4% 0.5% 1.3% 0.6% 0.7% 8.2% 8.2%   Credit score (0-100)   98 100 98 80 95 93 30 30   Credit rating   AA AAA AA A AA AA BB BB   Credit limit (kDKK)   456.6 537.7 631.1 118.0 701.3 744.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -2.5 -4.0 -0.4 94.0 211 218 0.0 0.0   EBITDA   -2.5 -4.0 -0.4 94.0 211 218 0.0 0.0   EBIT   -2.5 -4.0 -0.4 60.1 177 177 0.0 0.0   Pre-tax profit (PTP)   496.3 718.1 1,375.3 121.9 810.5 794.1 0.0 0.0   Net earnings   485.1 710.9 1,335.3 149.7 755.3 666.3 0.0 0.0   Pre-tax profit without non-rec. items   496 718 1,375 122 811 794 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 932 1,123 1,082 0.0 0.0   Shareholders equity total   4,192 4,795 6,020 6,057 6,698 7,246 6,573 6,573   Interest-bearing liabilities   98.1 131 3.4 -0.0 56.7 0.0 0.0 0.0   Balance sheet total (assets)   4,303 5,007 6,319 6,179 7,099 7,531 6,573 6,573   Net Debt   -1,339 -1,511 -2,456 -3,427 -3,556 -4,722 -6,573 -6,573     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   -2.5 -4.0 -0.4 94.0 211 218 0.0 0.0   Gross profit growth   -0.1% -59.2% 91.0% 0.0% 124.8% 3.0% -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)   4,303 5,007 6,319 6,179 7,099 7,531 6,573 6,573   Balance sheet change%   12.2% 16.4% 26.2% -2.2% 14.9% 6.1% -12.7% 0.0%   Added value   -2.5 -4.0 -0.4 94.0 210.8 217.7 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 0 899 156 -81 -1,082 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -4.0 -5.0 -5.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   100.0% 100.0% 100.0% 64.0% 83.7% 81.3% 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 %   12.3% 15.7% 24.4% 6.5% 12.2% 10.9% 0.0% 0.0%   ROI %   12.3% 15.8% 25.2% 6.7% 12.4% 11.2% 0.0% 0.0%   ROE %   12.1% 15.8% 24.7% 2.5% 11.8% 9.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   97.4% 95.8% 95.3% 98.0% 94.3% 96.2% 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, %   53,534.9% 37,917.0% 682,339.4% -3,645.7% -1,682.6% -2,168.6% 0.0% 0.0%   Gearing %   2.3% 2.7% 0.1% -0.0% 0.8% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.5% 9.5% 9.9% 16,649.8% 1.1% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   20.6 12.7 11.5 189.5 14.2 29.5 0.0 0.0   Current Ratio   20.6 12.7 11.5 189.5 14.2 29.5 0.0 0.0   Cash and cash equivalent   1,437.6 1,641.8 2,459.8 3,426.9 3,612.4 4,721.6 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   1,732.5 2,039.7 1,559.3 2,261.4 1,344.5 1,923.1 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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