Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

K/S TROMBORG TRADING 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.3% 1.3%   Bankruptcy risk   7.9% 3.4% 1.8% 1.9% 1.3% 1.0% 14.5% 14.5%   Credit score (0-100)   32 55 71 68 80 85 15 15   Credit rating   BB BBB A A A A BB BB   Credit limit (kDKK)   0.0 0.0 0.6 0.4 40.9 180.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,389 2,302 1,775 886 494 1,045 0.0 0.0   EBITDA   296 360 706 389 48.9 809 0.0 0.0   EBIT   112 226 669 531 498 809 0.0 0.0   Pre-tax profit (PTP)   12.2 212.0 633.6 442.0 679.3 615.4 0.0 0.0   Net earnings   12.2 212.0 633.6 442.0 679.3 615.4 0.0 0.0   Pre-tax profit without non-rec. items   12.2 212 634 442 679 615 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   90.0 272 4,386 6,918 7,367 7,367 0.0 0.0   Shareholders equity total   83.8 296 930 1,372 2,051 2,667 0.0 0.0   Interest-bearing liabilities   637 133 3,272 4,873 4,276 4,236 0.0 0.0   Balance sheet total (assets)   1,262 878 4,556 7,293 7,481 7,523 0.0 0.0   Net Debt   606 39.5 3,272 4,873 4,228 4,234 0.0 0.0     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   2,389 2,302 1,775 886 494 1,045 0.0 0.0   Gross profit growth   3.4% -3.6% -22.9% -50.1% -44.3% 111.7% -100.0% 0.0%   Employees   7 7 7 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% -85.7% 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)   1,262 878 4,556 7,293 7,481 7,523 0 0   Balance sheet change%   13.5% -30.5% 419.2% 60.1% 2.6% 0.6% -100.0% 0.0%   Added value   296.2 360.1 706.4 531.0 497.9 808.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -447 -40 3,887 2,532 449 0 -7,367 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   4.7% 9.8% 37.7% 59.9% 100.9% 77.4% 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 %   6.8% 21.1% 24.6% 9.0% 11.1% 10.8% 0.0% 0.0%   ROI %   11.2% 39.3% 28.9% 10.2% 13.0% 12.2% 0.0% 0.0%   ROE %   2.0% 111.7% 103.4% 38.4% 39.7% 26.1% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   6.6% 33.7% 20.4% 18.8% 27.4% 35.4% 0.0% 0.0%   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, %   204.5% 11.0% 463.2% 1,252.4% 8,652.1% 523.6% 0.0% 0.0%   Gearing %   760.6% 45.1% 351.9% 355.2% 208.5% 158.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.5% 3.7% 2.1% 2.2% 3.0% 4.5% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.6 0.6 0.3 0.3 0.1 0.2 0.0 0.0   Current Ratio   0.7 0.7 0.3 0.3 0.1 0.2 0.0 0.0   Cash and cash equivalent   31.3 94.0 0.0 0.0 48.0 2.3 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   -371.0 -119.8 -478.9 -1,035.5 -1,199.8 -618.8 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   42 51 101 531 498 809 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   42 51 101 389 49 809 0 0   EBIT / employee   16 32 96 531 498 809 0 0   Net earnings / employee   2 30 91 442 679 615 0 0