Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TØMRERMESTER THOMAS ANKER 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   5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0%   Bankruptcy risk   7.4% 5.6% 6.0% 13.0% 7.1% 7.0% 16.9% 16.6%   Credit score (0-100)   34 40 37 17 33 35 10 11   Credit rating   BBB BBB BBB BB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 -0.0 0.0 0.0 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   405 819 1,052 605 648 536 0.0 0.0   EBITDA   92.4 127 97.8 -325 208 188 0.0 0.0   EBIT   92.4 127 97.8 -325 208 188 0.0 0.0   Pre-tax profit (PTP)   73.9 80.6 48.8 -411.6 166.3 169.5 0.0 0.0   Net earnings   56.9 60.9 36.3 -411.6 166.2 169.5 0.0 0.0   Pre-tax profit without non-rec. items   73.9 80.6 48.8 -412 166 170 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 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   108 169 206 -206 -39.9 130 79.7 79.7   Interest-bearing liabilities   186 151 234 283 226 81.0 0.0 0.0   Balance sheet total (assets)   826 1,006 1,178 761 544 319 79.7 79.7   Net Debt   186 151 224 283 226 81.0 -79.7 -79.7     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   405 819 1,052 605 648 536 0.0 0.0   Gross profit growth   -29.4% 102.6% 28.4% -42.5% 7.1% -17.3% -100.0% 0.0%   Employees   1 3 3 3 2 2 0 0   Employee growth %   0.0% 200.0% 0.0% 0.0% -33.3% 0.0% -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)   826 1,006 1,178 761 544 319 80 80   Balance sheet change%   41.8% 21.7% 17.1% -35.4% -28.5% -41.4% -75.0% 0.0%   Added value   92.4 127.2 97.8 -325.3 207.6 188.2 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 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 -1.0 1.0 2.0 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 (%)   22.9% 15.5% 9.3% -53.8% 32.1% 35.1% 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 %   13.1% 13.9% 9.0% -30.3% 26.8% 41.8% 0.0% 0.0%   ROI %   38.6% 41.4% 25.7% -90.0% 81.6% 86.2% 0.0% 0.0%   ROE %   71.3% 43.9% 19.4% -85.2% 25.5% 50.4% 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 %   13.1% 16.8% 17.4% -21.3% -6.8% 40.7% 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, %   201.5% 118.6% 229.4% -87.0% 109.1% 43.0% 0.0% 0.0%   Gearing %   172.0% 89.1% 114.1% -137.3% -568.1% 62.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.6% 27.6% 25.5% 33.3% 16.3% 12.2% 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   1.1 1.2 1.2 0.8 0.9 1.7 0.0 0.0   Current Ratio   1.1 1.2 1.2 0.8 0.9 1.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 10.0 0.0 0.0 0.0 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   101.9 162.8 199.1 -212.5 -46.3 129.7 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   92 42 33 -108 104 94 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   92 42 33 -108 104 94 0 0   EBIT / employee   92 42 33 -108 104 94 0 0   Net earnings / employee   57 20 12 -137 83 85 0 0