Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TP Rådgivning 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   3.3% 2.5% 2.6% 2.5% 2.4% 6.9% 24.0% 23.6%   Credit score (0-100)   56 63 60 62 62 35 3 4   Credit rating   BBB BBB BBB BBB BBB BBB B B   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 2019/12 2020 2020/12 2021 2021/12 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   1,400 1,704 1,622 1,707 1,712 1,619 0.0 0.0   EBITDA   974 1,087 808 1,299 911 690 0.0 0.0   EBIT   974 1,076 804 1,294 907 690 0.0 0.0   Pre-tax profit (PTP)   993.2 1,080.8 811.3 1,441.9 879.4 700.5 0.0 0.0   Net earnings   791.4 843.9 638.7 1,118.2 680.5 558.7 0.0 0.0   Pre-tax profit without non-rec. items   993 1,081 811 1,442 879 700 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   2,503 2,710 2,501 2,497 2,493 0.0 0.0 0.0   Shareholders equity total   1,866 2,654 2,237 2,855 2,535 2,094 0.1 0.1   Interest-bearing liabilities   733 996 939 378 1,197 14.8 0.0 0.0   Balance sheet total (assets)   5,315 4,244 3,596 3,867 4,256 2,497 0.1 0.1   Net Debt   -1,670 239 598 326 1,019 -221 -0.1 -0.1     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 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   1,400 1,704 1,622 1,707 1,712 1,619 0.0 0.0   Gross profit growth   10.6% 21.7% -4.8% 5.2% 0.3% -5.4% -100.0% 0.0%   Employees   1 1 1 1 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 100.0% 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)   5,315 4,244 3,596 3,867 4,256 2,497 0 0   Balance sheet change%   242.8% -20.1% -15.3% 7.6% 10.0% -41.3% -100.0% 0.0%   Added value   973.8 1,086.5 807.9 1,298.5 911.2 689.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,390 197 -213 -8 -8 -2,493 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  2019 2019/12 2020 2020/12 2021 2021/12 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 (%)   69.5% 63.2% 49.6% 75.8% 53.0% 42.6% 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 %   29.4% 23.3% 21.2% 39.2% 23.2% 21.6% 0.0% 0.0%   ROI %   51.1% 35.5% 24.2% 45.3% 26.8% 24.8% 0.0% 0.0%   ROE %   52.9% 37.3% 26.1% 43.9% 25.3% 24.1% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   35.1% 62.5% 62.2% 73.8% 59.6% 83.9% 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, %   -171.5% 22.0% 74.1% 25.1% 111.8% -32.0% 0.0% 0.0%   Gearing %   39.3% 37.5% 42.0% 13.2% 47.2% 0.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.4% 4.0% 1.9% 3.4% 8.0% 4.6% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.7 2.3 2.5 1.4 3.4 6.2 0.0 0.0   Current Ratio   0.7 2.3 2.5 1.4 3.4 6.2 0.0 0.0   Cash and cash equivalent   2,403.4 756.8 340.2 51.8 178.4 235.6 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 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   -863.1 768.3 648.6 395.5 1,242.5 2,094.1 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 2019/12 2020 2020/12 2021 2021/12 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   974 1,087 808 1,299 456 345 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   974 1,087 808 1,299 456 345 0 0   EBIT / employee   974 1,076 804 1,294 454 345 0 0   Net earnings / employee   791 844 639 1,118 340 279 0 0