Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DK TIMMENDORF A/S 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.6% 1.4% 1.3% 1.4% 2.4% 2.2% 10.8% 10.6%   Credit score (0-100)   75 79 78 78 63 66 23 23   Credit rating   A A A A BBB BBB BB BB   Credit limit (kDKK)   22.0 165.2 180.7 131.7 0.1 0.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   54.4 262 641 494 498 204 0.0 0.0   EBITDA   54.4 262 641 494 498 204 0.0 0.0   EBIT   1,069 974 648 494 -240 -312 0.0 0.0   Pre-tax profit (PTP)   861.1 1,786.7 488.5 371.3 -1,139.7 -616.9 0.0 0.0   Net earnings   712.6 1,563.5 418.4 316.6 -931.9 -564.1 0.0 0.0   Pre-tax profit without non-rec. items   861 1,787 489 371 -1,140 -617 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   20,500 17,200 17,200 17,200 16,500 16,000 0.0 0.0   Shareholders equity total   13,089 14,652 14,271 14,187 12,955 12,391 5,891 5,891   Interest-bearing liabilities   10,436 9,670 7,782 8,247 7,878 7,179 0.0 0.0   Balance sheet total (assets)   24,251 24,718 22,452 22,812 21,003 19,689 5,891 5,891   Net Debt   6,685 2,302 2,575 2,683 3,488 3,634 -5,891 -5,891     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   54.4 262 641 494 498 204 0.0 0.0   Gross profit growth   -84.3% 381.6% 144.6% -23.0% 0.8% -59.0% -100.0% 0.0%   Employees   0 0 0 1 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 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)   24,251 24,718 22,452 22,812 21,003 19,689 5,891 5,891   Balance sheet change%   -19.1% 1.9% -9.2% 1.6% -7.9% -6.3% -70.1% 0.0%   Added value   1,068.6 973.8 647.6 494.0 -240.1 -311.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,900 -3,300 0 0 -700 -500 -16,000 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 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   1,963.2% 371.5% 101.0% 100.0% -48.2% -152.8% 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 %   4.6% 8.3% 2.9% 2.4% -0.7% -0.9% 0.0% 0.0%   ROI %   4.7% 8.3% 2.9% 2.4% -0.7% -1.0% 0.0% 0.0%   ROE %   5.6% 11.3% 2.9% 2.2% -6.9% -4.5% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   54.0% 59.3% 63.6% 62.2% 61.7% 62.9% 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, %   12,282.4% 878.3% 401.5% 543.1% 700.6% 1,781.5% 0.0% 0.0%   Gearing %   79.7% 66.0% 54.5% 58.1% 60.8% 57.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.9% 2.4% 2.2% 2.2% 12.1% 5.6% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.3 0.8 0.7 0.7 0.6 0.5 0.0 0.0   Current Ratio   0.3 0.8 0.7 0.7 0.6 0.5 0.0 0.0   Cash and cash equivalent   3,751.3 7,367.3 5,207.2 5,564.5 4,389.6 3,544.8 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   -7,569.4 -5,961.6 -7,445.6 -6,719.8 -6,833.8 -6,192.0 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 494 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 494 0 0 0 0   EBIT / employee   0 0 0 494 0 0 0 0   Net earnings / employee   0 0 0 317 0 0 0 0