Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TM Nedbrydning 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  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 9.9% 9.9%   Bankruptcy risk   0.0% 4.2% 2.4% 1.5% 1.2% 0.9% 9.4% 9.2%   Credit score (0-100)   0 50 63 75 83 87 26 27   Credit rating   N/A BBB BBB A A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 16.1 143.6 352.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 800 2,346 3,699 3,829 2,841 0.0 0.0   EBITDA   0.0 411 1,094 1,559 1,729 864 0.0 0.0   EBIT   0.0 408 1,051 1,335 1,461 614 0.0 0.0   Pre-tax profit (PTP)   0.0 407.5 1,026.4 1,325.0 1,434.3 567.8 0.0 0.0   Net earnings   0.0 317.9 799.7 1,033.1 1,117.9 425.2 0.0 0.0   Pre-tax profit without non-rec. items   0.0 408 1,026 1,325 1,434 568 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 65.8 1,524 2,305 3,595 6,672 0.0 0.0   Shareholders equity total   0.0 368 1,168 2,201 3,319 3,626 3,454 3,454   Interest-bearing liabilities   0.0 0.0 0.0 5.7 253 3,784 0.0 0.0   Balance sheet total (assets)   0.0 630 1,951 2,778 4,213 8,081 3,454 3,454   Net Debt   0.0 -269 -296 -209 152 2,598 -3,454 -3,454     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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   0.0 800 2,346 3,699 3,829 2,841 0.0 0.0   Gross profit growth   0.0% 0.0% 193.4% 57.7% 3.5% -25.8% -100.0% 0.0%   Employees   0 1 2 4 4 4 0 0   Employee growth %   0.0% 0.0% 133.0% 91.8% -16.1% -2.1% -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)   0 630 1,951 2,778 4,213 8,081 3,454 3,454   Balance sheet change%   0.0% 0.0% 209.5% 42.4% 51.7% 91.8% -57.3% 0.0%   Added value   0.0 411.1 1,093.6 1,558.9 1,684.8 864.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 63 1,415 558 1,021 2,826 -6,672 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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% 51.0% 44.8% 36.1% 38.1% 21.6% 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% 64.8% 81.4% 56.5% 42.4% 11.2% 0.0% 0.0%   ROI %   0.0% 110.0% 134.4% 77.4% 50.4% 12.4% 0.0% 0.0%   ROE %   0.0% 86.4% 104.2% 61.3% 40.5% 12.2% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 58.4% 59.8% 79.4% 79.0% 44.9% 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, %   0.0% -65.3% -27.0% -13.4% 8.8% 300.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.3% 7.6% 104.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 341.6% 37.9% 6.0% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 2.2 0.6 0.9 0.4 2.1 0.0 0.0   Current Ratio   0.0 2.2 0.6 0.9 0.4 2.1 0.0 0.0   Cash and cash equivalent   0.0 268.6 295.7 214.8 100.8 1,186.0 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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   0.0 305.2 -331.3 -55.0 -540.7 745.0 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  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 411 469 349 449 235 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 411 469 349 461 235 0 0   EBIT / employee   0 408 451 299 390 167 0 0   Net earnings / employee   0 318 343 231 298 116 0 0