Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Accounting by Toft ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.2% 1.2%   Bankruptcy risk   18.2% 11.8% 12.1% 9.9% 12.0% 23.1% 16.6% 16.6%   Credit score (0-100)   9 21 19 24 19 3 11 11   Credit rating   B BB BB BB BB B BB 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)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   353 0 0 0 0 0 0 0   Gross profit   315 26.9 25.0 40.1 30.6 -5.5 0.0 0.0   EBITDA   115 21.9 25.0 40.1 30.6 -5.5 0.0 0.0   EBIT   115 21.9 25.0 40.1 30.6 -5.5 0.0 0.0   Pre-tax profit (PTP)   115.5 21.2 25.0 39.0 29.4 -5.6 0.0 0.0   Net earnings   90.0 16.6 19.5 30.4 23.0 -4.4 0.0 0.0   Pre-tax profit without non-rec. items   115 21.2 25.0 39.0 29.4 -5.6 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 19.1 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   90.0 107 126 157 179 175 135 135   Interest-bearing liabilities   0.0 10.8 10.8 10.8 10.8 10.8 0.0 0.0   Balance sheet total (assets)   126 127 145 178 203 190 135 135   Net Debt   -125 -97.0 -126 -139 -142 -166 -135 -135     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   353 0 0 0 0 0 0 0   Net sales growth   0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   315 26.9 25.0 40.1 30.6 -5.5 0.0 0.0   Gross profit growth   0.0% -91.5% -6.9% 60.4% -23.8% 0.0% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   126 127 145 178 203 190 135 135   Balance sheet change%   0.0% 0.5% 14.3% 22.8% 14.2% -6.6% -28.8% 0.0%   Added value   115.5 21.9 25.0 40.1 30.6 -5.5 0.0 0.0   Added value %   32.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 19 -19 0 0 0 0 0   Net sales trend   0.0 -1.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   32.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   32.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   36.6% 81.4% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   25.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   25.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   32.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   91.5% 17.3% 18.4% 24.9% 16.0% -2.8% 0.0% 0.0%   ROI %   128.3% 21.1% 19.7% 26.4% 17.1% -2.9% 0.0% 0.0%   ROE %   100.0% 16.9% 16.8% 21.5% 13.7% -2.5% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   71.3% 84.0% 87.0% 87.9% 88.3% 92.3% 100.0% 100.0%   Relative indebtedness %   10.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   -25.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -108.6% -443.5% -502.5% -345.2% -462.8% 3,026.9% 0.0% 0.0%   Gearing %   0.0% 10.1% 8.6% 6.9% 6.0% 6.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 11.6% 0.0% 10.4% 10.7% 1.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   3.5 5.3 7.7 8.3 8.6 12.9 0.0 0.0   Current Ratio   3.5 5.3 7.7 8.3 8.6 12.9 0.0 0.0   Cash and cash equivalent   125.4 107.8 136.5 149.4 152.3 176.6 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Trade debtors turnover (days)   0.8 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 %   35.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   90.0 87.5 126.1 156.5 179.5 175.1 0.0 0.0   Net working capital %   25.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0