Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Thy Brandrådgivning 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  2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6%   Bankruptcy risk   0.0% 0.0% 0.0% 4.5% 8.0% 5.4% 16.7% 16.7%   Credit score (0-100)   0 0 0 46 30 42 10 10   Credit rating   N/A N/A N/A BBB BB BBB 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)  2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 0.0 2,067 3,821 5,017 0.0 0.0   EBITDA   0.0 0.0 0.0 812 523 747 0.0 0.0   EBIT   0.0 0.0 0.0 790 425 679 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 777.2 399.0 655.2 0.0 0.0   Net earnings   0.0 0.0 0.0 597.2 296.8 505.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 777 399 655 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 81.2 166 123 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 637 344 560 19.9 19.9   Interest-bearing liabilities   0.0 0.0 0.0 226 496 283 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 1,416 1,769 2,143 19.9 19.9   Net Debt   0.0 0.0 0.0 -191 496 -9.7 -19.9 -19.9     See the entire balance sheet 1000.0 Volume  2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024 2024/12 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   0.0 0.0 0.0 2,067 3,821 5,017 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 84.9% 31.3% -100.0% 0.0%   Employees   0 0 0 2 7 7 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 250.0% 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)   0 0 0 1,416 1,769 2,143 20 20   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 25.0% 21.1% -99.1% 0.0%   Added value   0.0 0.0 0.0 811.8 447.4 746.9 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 59 -13 -110 -123 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   0.0% 0.0% 0.0% 38.2% 11.1% 13.5% 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 %   0.0% 0.0% 0.0% 55.8% 26.7% 35.0% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 86.8% 46.9% 75.2% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 93.7% 60.5% 111.9% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   0.0% 0.0% 0.0% 45.0% 19.4% 26.1% 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, %   0.0% 0.0% 0.0% -23.5% 94.7% -1.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 35.5% 144.1% 50.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 11.2% 7.3% 7.5% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.0 1.8 1.2 1.3 0.0 0.0   Current Ratio   0.0 0.0 0.0 1.8 1.2 1.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 416.8 0.0 293.1 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024 2024/12 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   0.0 0.0 0.0 602.6 241.5 511.4 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  2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 406 64 107 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 406 75 107 0 0   EBIT / employee   0 0 0 395 61 97 0 0   Net earnings / employee   0 0 0 299 42 72 0 0