Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TIATEC 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.7% 2.3% 2.6% 4.7% 6.3% 5.7% 12.0% 12.0%   Credit score (0-100)   62 66 61 44 37 39 20 20   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.1 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)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,506 4,125 3,815 3,568 2,466 2,837 0.0 0.0   EBITDA   1,201 631 591 478 -566 151 0.0 0.0   EBIT   790 308 306 136 -789 63.2 0.0 0.0   Pre-tax profit (PTP)   785.3 296.8 287.0 91.3 -841.0 3.2 0.0 0.0   Net earnings   610.6 231.0 223.6 70.1 -657.0 1.4 0.0 0.0   Pre-tax profit without non-rec. items   785 297 287 91.3 -841 3.2 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   2,229 1,919 1,725 1,428 1,262 1,307 0.0 0.0   Shareholders equity total   3,136 2,967 3,190 2,260 1,604 1,605 1,475 1,475   Interest-bearing liabilities   50.3 205 3.6 419 337 342 0.0 0.0   Balance sheet total (assets)   4,987 5,423 4,855 4,670 3,357 3,499 1,475 1,475   Net Debt   100 -1,105 -877 -1,009 337 -465 -1,475 -1,475     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   4,506 4,125 3,815 3,568 2,466 2,837 0.0 0.0   Gross profit growth   21.2% -8.4% -7.5% -6.5% -30.9% 15.0% -100.0% 0.0%   Employees   8 9 8 7 7 6 0 0   Employee growth %   0.0% 12.5% -11.1% -12.5% 0.0% -14.3% -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)   4,987 5,423 4,855 4,670 3,357 3,499 1,475 1,475   Balance sheet change%   27.7% 8.7% -10.5% -3.8% -28.1% 4.2% -57.8% 0.0%   Added value   1,200.9 630.8 590.6 478.0 -446.3 151.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -689 -634 -478 -639 -389 -43 -1,307 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 5.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   17.5% 7.5% 8.0% 3.8% -32.0% 2.2% 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 %   17.8% 5.9% 6.0% 2.8% -19.7% 1.8% 0.0% 0.0%   ROI %   24.5% 8.4% 8.1% 4.1% -32.0% 3.1% 0.0% 0.0%   ROE %   21.6% 7.6% 7.3% 2.6% -34.0% 0.1% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   62.9% 54.7% 65.7% 48.4% 47.8% 45.9% 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, %   8.4% -175.2% -148.5% -211.0% -59.6% -307.6% 0.0% 0.0%   Gearing %   1.6% 6.9% 0.1% 18.5% 21.0% 21.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.7% 8.4% 18.3% 21.0% 13.8% 17.7% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.8 1.9 2.7 1.6 1.5 1.4 0.0 0.0   Current Ratio   1.8 1.9 2.8 1.7 1.6 1.5 0.0 0.0   Cash and cash equivalent   -50.0 1,310.4 880.5 1,427.9 0.0 807.1 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1,247.6 1,674.5 2,004.7 1,297.4 764.7 747.2 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   150 70 74 68 -64 25 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   150 70 74 68 -81 25 0 0   EBIT / employee   99 34 38 19 -113 11 0 0   Net earnings / employee   76 26 28 10 -94 0 0 0