Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JOHANNES TOUSTRUP 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   2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4%   Bankruptcy risk   1.5% 1.2% 1.2% 1.0% 1.4% 1.4% 10.6% 10.3%   Credit score (0-100)   77 81 81 86 77 77 23 24   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   15.1 105.5 138.2 327.8 53.9 35.0 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   3,693 4,635 3,701 3,951 3,441 3,360 0.0 0.0   EBITDA   1,369 1,614 1,269 1,668 1,237 893 0.0 0.0   EBIT   332 474 424 929 533 331 0.0 0.0   Pre-tax profit (PTP)   536.0 527.0 469.9 943.4 510.8 322.3 0.0 0.0   Net earnings   409.0 408.0 408.6 734.4 395.0 245.3 0.0 0.0   Pre-tax profit without non-rec. items   536 527 470 943 511 322 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   2,972 4,434 2,123 2,637 2,310 1,592 0.0 0.0   Shareholders equity total   3,251 3,549 3,845 4,465 4,742 4,987 1,287 1,287   Interest-bearing liabilities   434 470 283 270 187 0.0 0.0 0.0   Balance sheet total (assets)   5,850 7,924 6,387 6,717 6,260 6,461 1,287 1,287   Net Debt   -1,456 -1,664 -2,211 -1,124 -898 -1,597 -1,287 -1,287     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   3,693 4,635 3,701 3,951 3,441 3,360 0.0 0.0   Gross profit growth   2.0% 25.5% -20.1% 6.7% -12.9% -2.4% -100.0% 0.0%   Employees   6 7 5 5 5 5 0 0   Employee growth %   0.0% 16.7% -28.6% 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)   5,850 7,924 6,387 6,717 6,260 6,461 1,287 1,287   Balance sheet change%   4.9% 35.5% -19.4% 5.2% -6.8% 3.2% -80.1% 0.0%   Added value   1,369.0 1,614.0 1,268.9 1,667.7 1,271.7 893.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -994 322 -3,156 -224 -1,031 -1,281 -1,592 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 (%)   9.0% 10.2% 11.5% 23.5% 15.5% 9.8% 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 %   10.3% 8.9% 7.4% 15.3% 8.4% 5.4% 0.0% 0.0%   ROI %   13.1% 11.3% 9.4% 19.1% 10.0% 6.5% 0.0% 0.0%   ROE %   13.2% 12.0% 11.1% 17.7% 8.6% 5.0% 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 %   55.6% 44.8% 60.2% 66.5% 75.7% 77.2% 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, %   -106.4% -103.1% -174.2% -67.4% -72.6% -178.8% 0.0% 0.0%   Gearing %   13.3% 13.2% 7.3% 6.1% 4.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   12.5% 19.2% 15.5% 20.4% 13.7% 23.2% 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   1.7 1.6 2.6 2.6 3.8 3.7 0.0 0.0   Current Ratio   1.7 1.6 2.6 2.6 3.8 3.7 0.0 0.0   Cash and cash equivalent   1,890.0 2,134.0 2,493.4 1,394.7 1,085.6 1,597.3 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   1,202.0 1,230.0 2,578.2 2,493.6 2,868.3 3,536.3 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   228 231 254 334 254 179 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   228 231 254 334 247 179 0 0   EBIT / employee   55 68 85 186 107 66 0 0   Net earnings / employee   68 58 82 147 79 49 0 0