Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

THOR STRATEN 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% 0.9% 0.9%   Bankruptcy risk   4.9% 2.7% 2.9% 2.2% 3.3% 3.2% 8.2% 8.2%   Credit score (0-100)   46 62 58 65 54 55 30 30   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.5 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   0 0 0 0 0 0 0 0   Gross profit   50.9 -55.8 48.2 42.1 -45.8 -116 0.0 0.0   EBITDA   50.9 -55.8 48.2 42.1 -45.8 -116 0.0 0.0   EBIT   50.9 -55.8 48.2 42.1 -45.8 -116 0.0 0.0   Pre-tax profit (PTP)   7,547.7 -888.6 1,843.2 2,764.3 -2,141.0 1,599.1 0.0 0.0   Net earnings   6,029.4 -121.9 1,601.9 2,719.0 -2,141.0 1,595.0 0.0 0.0   Pre-tax profit without non-rec. items   7,548 -889 1,843 2,764 -2,141 1,599 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   12,007 11,286 12,777 15,383 13,127 14,222 13,597 13,597   Interest-bearing liabilities   74.5 60.8 60.9 60.0 61.4 60.0 0.0 0.0   Balance sheet total (assets)   13,507 11,360 12,852 15,457 13,203 14,300 13,597 13,597   Net Debt   -13,339 -11,117 -12,685 -15,070 -12,781 -14,182 -13,597 -13,597     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   50.9 -55.8 48.2 42.1 -45.8 -116 0.0 0.0   Gross profit growth   33.2% 0.0% 0.0% -12.6% 0.0% -153.0% 0.0% 0.0%   Employees   0 0 0 0 1 1 0 0   Employee growth %   0.0% 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)   13,507 11,360 12,852 15,457 13,203 14,300 13,597 13,597   Balance sheet change%   95.6% -15.9% 13.1% 20.3% -14.6% 8.3% -4.9% 0.0%   Added value   50.9 -55.8 48.2 42.1 -45.8 -115.8 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 -1.0 1.0 2.0 -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 (%)   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 %   74.2% 1.9% 15.5% 19.7% 1.1% 11.6% 0.0% 0.0%   ROI %   83.4% 2.0% 15.5% 19.7% 1.1% 11.6% 0.0% 0.0%   ROE %   66.7% -1.0% 13.3% 19.3% -15.0% 11.7% 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 %   88.9% 99.3% 99.4% 99.5% 99.4% 99.5% 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, %   -26,195.7% 19,906.0% -26,335.0% -35,779.4% 27,917.7% 12,246.6% 0.0% 0.0%   Gearing %   0.6% 0.5% 0.5% 0.4% 0.5% 0.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   81.4% 1,659.5% 52.8% 35.3% 3,785.5% 0.4% 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   9.0 151.9 171.5 208.9 175.2 183.3 0.0 0.0   Current Ratio   9.0 151.9 171.5 208.9 175.2 183.3 0.0 0.0   Cash and cash equivalent   13,413.1 11,177.9 12,745.4 15,129.9 12,842.1 14,242.1 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   6,075.8 1,227.6 2,573.9 828.5 2,196.1 219.3 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 -46 -116 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 -46 -116 0 0   EBIT / employee   0 0 0 0 -46 -116 0 0   Net earnings / employee   0 0 0 0 -2,141 1,595 0 0