Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Thomas S Invest ApS - Group 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 N/A 2020 N/A 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   0.0% 0.0% 14.3% 3.7% 0.8% 0.7% 4.8% 4.4%   Credit score (0-100)   0 0 14 51 90 93 45 47   Credit rating   N/A N/A BB BBB AA AA BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 13,206.1 14,853.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 N/A 2020 N/A 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   0.0 0.0 0.0 0.0 49,275 47,974 0.0 0.0   EBITDA   0.0 0.0 0.0 5,393 13,331 12,183 0.0 0.0   EBIT   0.0 0.0 0.0 5,393 9,422 8,025 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 -35.0 12,720.4 19,680.4 0.0 0.0   Net earnings   0.0 0.0 0.0 -35.0 9,598.0 15,558.2 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 5,393 12,720 19,680 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 N/A 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 0.0 2,876 4,968 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 137,511 141,109 154,667 152,627 152,627   Interest-bearing liabilities   0.0 0.0 0.0 0.0 12,021 23,403 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 178,604 181,900 203,583 152,627 152,627   Net Debt   0.0 0.0 0.0 -5,731 -58,045 -57,508 -133,966 -133,966     See the entire balance sheet 1000.0 Volume  2019 N/A 2020 N/A 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   0.0 0.0 0.0 0.0 49,275 47,974 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% -2.6% -100.0% 0.0%   Employees   0 0 0 63 63 66 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 4.8% -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 0 178,604 181,900 203,583 152,627 152,627   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 1.8% 11.9% -25.0% 0.0%   Added value   0.0 0.0 0.0 5,393.0 9,421.7 12,182.8 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 0 37,830 -1,476 -25,760 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 0.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2019 N/A 2020 N/A 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 (%)   0.0% 0.0% 0.0% 0.0% 19.1% 16.7% 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% 0.0% 3.0% 7.8% 12.4% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 3.0% 8.4% 13.8% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% -0.0% 6.9% 10.5% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   0.0% 0.0% 0.0% 96.0% 77.6% 76.0% 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% 0.0% -106.3% -435.4% -472.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 8.5% 15.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 23.5% 23.3% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.0 0.0 3.3 3.2 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 4.6 4.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 5,731.4 70,066.6 80,911.8 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 2020 N/A 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   0.0 0.0 0.0 5,731.4 42,611.2 38,105.2 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 N/A 2020 N/A 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 86 150 185 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 86 212 185 0 0   EBIT / employee   0 0 0 86 150 122 0 0   Net earnings / employee   0 0 0 -1 152 236 0 0