Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

T.P.T. GROUP 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% 2.3% 2.3%   Bankruptcy risk   7.9% 4.0% 6.4% 3.4% 1.6% 2.1% 7.1% 6.9%   Credit score (0-100)   32 51 37 53 74 67 34 35   Credit rating   BB BBB BBB BBB A A BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 29.4 1.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 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   737 1,150 5,466 1,843 10,439 8,830 0.0 0.0   EBITDA   -1,530 -1,144 4,025 -128 8,842 7,157 0.0 0.0   EBIT   -2,167 -1,151 3,989 -134 8,840 7,135 0.0 0.0   Pre-tax profit (PTP)   -1,954.9 1,959.9 6,005.1 4,043.4 2,873.8 6,025.0 0.0 0.0   Net earnings   -1,523.0 1,528.0 4,661.6 3,916.4 2,199.8 4,665.8 0.0 0.0   Pre-tax profit without non-rec. items   -1,955 1,960 6,005 4,043 2,874 6,025 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   123 136 129 123 185 163 0.0 0.0   Shareholders equity total   3,576 4,016 1,650 5,566 7,766 12,431 12,306 12,306   Interest-bearing liabilities   17,637 2,047 4,705 7,607 3,279 7,029 0.0 0.0   Balance sheet total (assets)   39,382 14,056 21,625 20,662 25,035 37,858 12,306 12,306   Net Debt   -17,063 -5,067 4,705 7,607 2,826 7,029 -12,306 -12,306     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   737 1,150 5,466 1,843 10,439 8,830 0.0 0.0   Gross profit growth   -93.8% 56.0% 375.2% -66.3% 466.5% -15.4% -100.0% 0.0%   Employees   3 3 3 3 3 3 0 0   Employee growth %   50.0% 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)   39,382 14,056 21,625 20,662 25,035 37,858 12,306 12,306   Balance sheet change%   11.4% -64.3% 53.8% -4.5% 21.2% 51.2% -67.5% 0.0%   Added value   -1,529.5 -1,144.4 4,025.4 -127.6 8,846.3 7,156.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,875 7 -43 -13 59 -43 -163 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 1.0 -1.0 1.0 2.0 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 (%)   -293.9% -100.1% 73.0% -7.3% 84.7% 80.8% 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 %   -4.1% 8.0% 38.2% 21.2% 41.4% 24.2% 0.0% 0.0%   ROI %   -8.9% 15.5% 103.2% 44.3% 78.0% 49.9% 0.0% 0.0%   ROE %   -43.5% 40.3% 164.6% 108.6% 33.0% 46.2% 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 %   9.1% 30.0% 7.6% 26.9% 31.0% 32.8% 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, %   1,115.6% 442.7% 116.9% -5,962.6% 32.0% 98.2% 0.0% 0.0%   Gearing %   493.2% 51.0% 285.2% 136.7% 42.2% 56.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.5% 1.9% 24.2% 7.2% 120.8% 30.8% 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   1.1 1.4 1.1 1.2 1.2 1.4 0.0 0.0   Current Ratio   1.1 1.3 1.1 1.4 1.4 1.5 0.0 0.0   Cash and cash equivalent   34,699.9 7,114.2 0.0 0.5 453.6 0.0 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   3,082.5 3,151.8 2,224.0 5,415.2 7,433.0 12,148.4 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   -510 -381 1,342 -43 2,949 2,386 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -510 -381 1,342 -43 2,947 2,386 0 0   EBIT / employee   -722 -384 1,330 -45 2,947 2,378 0 0   Net earnings / employee   -508 509 1,554 1,305 733 1,555 0 0