Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Thora Projects 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  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/12 2022 2022/9 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.4%   Bankruptcy risk   7.2% 9.7% 10.6% 9.0% 9.7% 7.2% 20.4% 16.0%   Credit score (0-100)   35 27 24 27 24 33 4 12   Credit rating   BBB BB BB BB BB BBB B 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)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/12 2022 2022/9 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   277 134 69.9 93.6 -44.5 167 0.0 0.0   EBITDA   8.6 -25.4 -8.0 82.2 -74.2 15.8 0.0 0.0   EBIT   8.6 -25.4 -8.0 77.1 -79.5 6.8 0.0 0.0   Pre-tax profit (PTP)   -14.4 40.2 -113.5 74.6 27.1 1.6 0.0 0.0   Net earnings   -11.7 38.1 -73.0 91.5 21.1 -58.0 0.0 0.0   Pre-tax profit without non-rec. items   -14.4 40.2 -113 74.6 27.1 1.6 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/12 2022 2022/9 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 23.0 40.0 30.9 0.0 0.0   Shareholders equity total   51.9 89.9 17.0 109 130 71.6 -8.4 -8.4   Interest-bearing liabilities   13.3 26.0 49.3 37.5 122 84.1 8.4 8.4   Balance sheet total (assets)   110 157 103 244 341 240 0.0 0.0   Net Debt   -2.5 22.1 22.6 -43.9 33.2 40.5 8.4 8.4     See the entire balance sheet 1000.0 Volume  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/12 2022 2022/9 2023e N/A 2024e 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   277 134 69.9 93.6 -44.5 167 0.0 0.0   Gross profit growth   -1.5% -51.5% -48.0% 33.8% 0.0% 0.0% -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)   110 157 103 244 341 240 0 0   Balance sheet change%   29.3% 42.0% -34.2% 136.5% 40.0% -29.7% -100.0% 0.0%   Added value   8.6 -25.4 -8.0 82.2 -74.5 15.8 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 18 12 -18 -31 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 -2.0 1.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/12 2022 2022/9 2023e N/A 2024e 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 (%)   3.1% -18.9% -11.4% 82.4% 178.7% 4.0% 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 %   -13.8% 30.6% -3.0% 44.6% 11.3% 2.3% 0.0% 0.0%   ROI %   -20.1% 45.1% -4.3% 73.0% 16.6% 3.3% 0.0% 0.0%   ROE %   -20.3% 53.7% -136.5% 145.9% 17.7% -57.6% 0.0% 0.0%   1000.0 Solidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/12 2022 2022/9 2023e N/A 2024e N/A Equity ratio %   60.7% 57.4% 16.4% 55.3% 46.8% 29.8% -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, %   -28.6% -87.3% -282.2% -53.4% -44.7% 256.2% 0.0% 0.0%   Gearing %   25.6% 28.9% 290.4% 34.6% 94.2% 117.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.9% 3.2% 291.2% 6.6% 7.4% 5.0% 0.0% 0.0%   1000.0 Liquidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/12 2022 2022/9 2023e N/A 2024e N/A Quick Ratio   0.9 0.4 1.0 1.9 1.4 0.9 0.0 0.0   Current Ratio   0.9 0.8 1.2 1.6 1.4 1.2 0.0 0.0   Cash and cash equivalent   15.7 3.9 26.7 81.4 88.9 43.6 0.0 0.0   1000.0 Capital use efficiency  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/12 2022 2022/9 2023e N/A 2024e 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   -6.1 -14.3 17.0 85.6 89.6 40.7 -4.2 -4.2   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/12 2022 2022/9 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   9 -25 -8 82 -74 16 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   9 -25 -8 82 -74 16 0 0   EBIT / employee   9 -25 -8 77 -80 7 0 0   Net earnings / employee   -12 38 -73 92 21 -58 0 0