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  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   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   5.9% 3.7% 2.6% 2.1% 1.7% 2.0% 14.7% 14.5%   Credit score (0-100)   40 52 60 67 72 69 14 15   Credit rating   BBB BBB BBB A A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.2 3.9 0.5 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   2,302 1,775 886 494 1,045 300 0.0 0.0   EBITDA   360 706 389 48.9 809 216 0.0 0.0   EBIT   226 669 531 498 809 701 0.0 0.0   Pre-tax profit (PTP)   212.0 633.6 442.0 679.3 615.4 430.3 0.0 0.0   Net earnings   212.0 633.6 442.0 679.3 615.4 430.3 0.0 0.0   Pre-tax profit without non-rec. items   212 634 442 679 615 430 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   272 4,386 6,918 7,367 7,367 7,852 0.0 0.0   Shareholders equity total   296 930 1,372 2,051 2,667 3,097 0.0 0.0   Interest-bearing liabilities   133 3,272 4,873 4,276 4,236 4,356 0.0 0.0   Balance sheet total (assets)   878 4,556 7,293 7,481 7,523 7,931 0.0 0.0   Net Debt   39.5 3,272 4,873 4,228 4,234 4,356 0.0 0.0     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   2,302 1,775 886 494 1,045 300 0.0 0.0   Gross profit growth   -3.6% -22.9% -50.1% -44.3% 111.7% -71.3% -100.0% 0.0%   Employees   7 7 1 1 1 1 0 0   Employee growth %   0.0% 0.0% -85.7% 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)   878 4,556 7,293 7,481 7,523 7,931 0 0   Balance sheet change%   -30.5% 419.2% 60.1% 2.6% 0.6% 5.4% -100.0% 0.0%   Added value   360.1 706.4 531.0 497.9 808.7 701.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -40 3,887 2,532 449 0 485 -7,852 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 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 (%)   9.8% 37.7% 59.9% 100.9% 77.4% 233.9% 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 %   21.1% 24.6% 9.0% 11.1% 10.8% 9.1% 0.0% 0.0%   ROI %   39.3% 28.9% 10.2% 13.0% 12.2% 9.8% 0.0% 0.0%   ROE %   111.7% 103.4% 38.4% 39.7% 26.1% 14.9% 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 %   33.7% 20.4% 18.8% 27.4% 35.4% 39.1% 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, %   11.0% 463.2% 1,252.4% 8,652.1% 523.6% 2,013.1% 0.0% 0.0%   Gearing %   45.1% 351.9% 355.2% 208.5% 158.9% 140.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.7% 2.1% 2.2% 3.0% 4.5% 6.3% 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   0.6 0.3 0.3 0.1 0.2 0.1 0.0 0.0   Current Ratio   0.7 0.3 0.3 0.1 0.2 0.1 0.0 0.0   Cash and cash equivalent   94.0 0.0 0.0 48.0 2.3 0.0 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   -119.8 -478.9 -1,035.5 -1,199.8 -618.8 -764.9 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   51 101 531 498 809 701 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   51 101 389 49 809 216 0 0   EBIT / employee   32 96 531 498 809 701 0 0   Net earnings / employee   30 91 442 679 615 430 0 0