Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TEMPONIZER A/S 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   1.7% 2.8% 4.2% 3.0% 1.4% 1.5% 5.2% 4.7%   Credit score (0-100)   75 59 47 57 77 76 43 46   Credit rating   A BBB BBB BBB A A BBB BBB   Credit limit (kDKK)   8.2 0.0 0.0 0.0 285.9 117.0 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   7,780 10,420 15,283 24,192 24,800 21,307 0.0 0.0   EBITDA   3,221 3,010 6,028 12,102 10,536 6,295 0.0 0.0   EBIT   1,988 2,815 5,805 11,864 8,678 5,639 0.0 0.0   Pre-tax profit (PTP)   1,965.1 2,775.9 5,764.2 11,816.0 9,148.8 6,335.4 0.0 0.0   Net earnings   1,532.1 2,158.9 4,495.5 9,214.7 7,135.0 4,939.0 0.0 0.0   Pre-tax profit without non-rec. items   1,965 2,776 5,764 11,816 9,149 6,335 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   898 902 679 517 101 114 0.0 0.0   Shareholders equity total   4,462 2,671 4,916 14,131 21,266 26,205 25,805 25,805   Interest-bearing liabilities   977 598 645 52.4 295 164 0.0 0.0   Balance sheet total (assets)   8,337 6,050 10,582 20,944 29,147 31,576 25,805 25,805   Net Debt   -80.9 -3,094 -7,579 -2,994 295 164 -25,055 -25,055     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   7,780 10,420 15,283 24,192 24,800 21,307 0.0 0.0   Gross profit growth   24.3% 33.9% 46.7% 58.3% 2.5% -14.1% -100.0% 0.0%   Employees   11 13 15 19 22 24 0 0   Employee growth %   22.2% 18.2% 15.4% 26.7% 15.8% 9.1% -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)   8,337 6,050 10,582 20,944 29,147 31,576 25,805 25,805   Balance sheet change%   47.0% -27.4% 74.9% 97.9% 39.2% 8.3% -18.3% 0.0%   Added value   3,221.0 3,010.3 6,028.5 12,101.8 8,916.0 6,295.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   514 -5,114 -446 -400 -924 -1,243 -114 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 (%)   25.6% 27.0% 38.0% 49.0% 35.0% 26.5% 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 %   28.4% 39.3% 69.8% 75.4% 36.7% 20.9% 0.0% 0.0%   ROI %   36.1% 53.1% 122.7% 116.0% 50.4% 26.5% 0.0% 0.0%   ROE %   40.6% 60.5% 118.5% 96.8% 40.3% 20.8% 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 %   53.5% 44.1% 46.5% 67.5% 73.0% 83.0% 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, %   -2.5% -102.8% -125.7% -24.7% 2.8% 2.6% 0.0% 0.0%   Gearing %   21.9% 22.4% 13.1% 0.4% 1.4% 0.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.7% 6.2% 6.7% 20.2% 19.7% 9.3% 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   1.2 1.9 1.7 3.3 3.8 6.6 0.0 0.0   Current Ratio   1.2 1.9 1.7 3.3 3.8 6.6 0.0 0.0   Cash and cash equivalent   1,057.6 3,691.6 8,224.0 3,046.2 0.0 0.0 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   374.3 2,457.3 4,194.4 14,250.8 20,419.6 25,965.3 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  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   293 232 402 637 405 262 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   293 232 402 637 479 262 0 0   EBIT / employee   181 217 387 624 394 235 0 0   Net earnings / employee   139 166 300 485 324 206 0 0