Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

T. Eggertsen 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   2.8% 1.5% 3.2% 2.7% 1.7% 1.7% 11.9% 11.7%   Credit score (0-100)   61 76 54 60 72 73 20 21   Credit rating   BBB A BBB BBB A A BB BB   Credit limit (kDKK)   0.0 11.6 0.0 0.0 4.3 2.5 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   1,121 2,077 2,773 1,599 1,922 1,355 0.0 0.0   EBITDA   640 1,430 2,164 933 1,179 643 0.0 0.0   EBIT   628 1,405 2,140 918 1,174 643 0.0 0.0   Pre-tax profit (PTP)   626.5 1,408.5 2,068.7 830.8 1,166.1 636.4 0.0 0.0   Net earnings   488.7 1,098.6 1,613.6 646.0 909.6 496.4 0.0 0.0   Pre-tax profit without non-rec. items   626 1,408 2,069 831 1,166 636 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   24.0 45.6 20.7 5.2 0.0 0.0 0.0 0.0   Shareholders equity total   625 1,273 1,664 1,446 1,710 1,296 750 750   Interest-bearing liabilities   317 40.8 1,167 509 0.5 585 0.0 0.0   Balance sheet total (assets)   2,993 2,675 7,986 4,963 3,422 2,742 750 750   Net Debt   -1,386 -1,604 -658 -469 -1,801 -1,248 -750 -750     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   1,121 2,077 2,773 1,599 1,922 1,355 0.0 0.0   Gross profit growth   92.1% 85.3% 33.5% -42.3% 20.2% -29.5% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   2,993 2,675 7,986 4,963 3,422 2,742 750 750   Balance sheet change%   272.8% -10.6% 198.6% -37.8% -31.0% -19.9% -72.7% 0.0%   Added value   640.4 1,430.0 2,164.5 933.3 1,189.8 643.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   12 -3 -50 -31 -10 0 0 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 5.0 5.0 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 (%)   56.1% 67.7% 77.2% 57.4% 61.1% 47.5% 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 %   33.3% 50.0% 40.1% 14.2% 28.1% 20.9% 0.0% 0.0%   ROI %   90.5% 125.6% 103.2% 38.4% 64.3% 35.8% 0.0% 0.0%   ROE %   101.7% 115.8% 109.9% 41.6% 57.6% 33.0% 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 %   20.9% 47.6% 20.8% 29.6% 50.0% 47.3% 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, %   -216.4% -112.1% -30.4% -50.2% -152.7% -194.1% 0.0% 0.0%   Gearing %   50.7% 3.2% 70.2% 35.2% 0.0% 45.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.2% 4.7% 11.7% 10.4% 4.9% 2.5% 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   1.3 2.4 1.4 1.5 2.3 2.1 0.0 0.0   Current Ratio   1.3 2.4 1.4 1.5 2.3 2.1 0.0 0.0   Cash and cash equivalent   1,702.7 1,644.4 1,825.1 977.5 1,801.2 1,833.2 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   737.8 1,532.3 2,100.4 1,620.0 1,960.4 1,436.4 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   640 1,430 2,164 933 1,190 643 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   640 1,430 2,164 933 1,179 643 0 0   EBIT / employee   628 1,405 2,140 918 1,174 643 0 0   Net earnings / employee   489 1,099 1,614 646 910 496 0 0