Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TRINE BALLEGAARD HOLDING 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 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% 0.6% 0.6%   Bankruptcy risk   0.7% 0.7% 0.9% 0.5% 0.6% 0.7% 7.7% 7.7%   Credit score (0-100)   95 94 88 98 98 94 32 32   Credit rating   AA AA A AA AA AA BB BB   Credit limit (kDKK)   3,940.1 4,535.6 3,556.9 6,805.5 8,694.8 9,222.7 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   0 0 0 0 0 0 0 0   Gross profit   -16.9 -17.2 -17.2 -17.2 -17.2 -27.1 0.0 0.0   EBITDA   -16.9 -17.2 -17.2 -17.2 -17.2 -27.1 0.0 0.0   EBIT   -16.9 -17.2 -17.2 -17.2 -17.2 -27.1 0.0 0.0   Pre-tax profit (PTP)   4,919.8 14,621.5 5,256.7 11,588.4 15,942.8 14,154.6 0.0 0.0   Net earnings   4,833.1 14,537.8 5,242.5 11,402.3 15,797.3 13,989.7 0.0 0.0   Pre-tax profit without non-rec. items   4,920 14,621 5,257 11,588 15,943 14,155 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 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   44,033 51,175 52,681 69,294 89,396 99,677 71,627 71,627   Interest-bearing liabilities   68.1 474 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   44,113 51,662 52,693 69,484 89,554 99,729 71,627 71,627   Net Debt   68.1 474 -102 -108 -19.2 -20.5 -71,627 -71,627     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   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   -16.9 -17.2 -17.2 -17.2 -17.2 -27.1 0.0 0.0   Gross profit growth   -0.6% -1.2% -0.1% 0.0% 0.0% -57.6% 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)   44,113 51,662 52,693 69,484 89,554 99,729 71,627 71,627   Balance sheet change%   5.3% 17.1% 2.0% 31.9% 28.9% 11.4% -28.2% 0.0%   Added value   -16.9 -17.2 -17.2 -17.2 -17.2 -27.1 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 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 -4.0 -5.0 -5.0 -5.0 -5.0 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 %   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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   11.5% 30.5% 10.1% 19.0% 20.1% 15.0% 0.0% 0.0%   ROI %   11.5% 30.6% 10.1% 19.0% 20.1% 15.0% 0.0% 0.0%   ROE %   11.4% 30.5% 10.1% 18.7% 19.9% 14.8% 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 %   99.8% 99.1% 100.0% 99.7% 99.8% 99.9% 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, %   -401.6% -2,765.4% 591.2% 627.6% 111.8% 75.7% 0.0% 0.0%   Gearing %   0.2% 0.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.9% 2.6% 1.5% 0.0% 0.0% 0.0% 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   130.6 23.1 885.5 63.9 78.7 199.8 0.0 0.0   Current Ratio   130.6 23.1 885.5 63.9 78.7 199.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 101.6 107.8 19.2 20.5 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)   0.0 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   10,444.8 10,741.8 11,056.9 11,932.5 12,281.2 10,454.0 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 2018/12 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