Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TICA COPENHAGEN 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% 1.5% 1.5%   Bankruptcy risk   4.2% 5.1% 1.8% 1.4% 1.5% 1.1% 11.7% 11.7%   Credit score (0-100)   50 44 71 77 76 84 20 20   Credit rating   BBB BBB A A A A BB BB   Credit limit (kDKK)   0.0 0.0 1.1 31.8 22.1 220.2 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   236 787 1,759 3,276 1,693 2,230 0.0 0.0   EBITDA   146 133 832 2,147 731 1,237 0.0 0.0   EBIT   146 133 829 2,115 700 1,208 0.0 0.0   Pre-tax profit (PTP)   79.0 51.0 734.0 2,016.1 699.0 1,221.6 0.0 0.0   Net earnings   62.0 39.0 573.0 1,571.6 539.9 951.0 0.0 0.0   Pre-tax profit without non-rec. items   79.0 51.0 734 2,016 699 1,222 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 92.0 60.5 28.9 0.0 0.0 0.0   Shareholders equity total   416 453 1,025 2,598 3,138 2,889 1,909 1,909   Interest-bearing liabilities   1,168 1,219 1,166 0.0 0.0 159 0.0 0.0   Balance sheet total (assets)   2,528 2,783 3,514 4,066 4,146 4,524 1,909 1,909   Net Debt   315 32.0 -398 -1,402 -1,604 -1,755 -1,909 -1,909     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   236 787 1,759 3,276 1,693 2,230 0.0 0.0   Gross profit growth   -46.8% 233.5% 123.5% 86.2% -48.3% 31.7% -100.0% 0.0%   Employees   0 1 0 1 1 1 0 0   Employee growth %   0.0% 0.0% -100.0% 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)   2,528 2,783 3,514 4,066 4,146 4,524 1,909 1,909   Balance sheet change%   19.9% 10.1% 26.3% 15.7% 2.0% 9.1% -57.8% 0.0%   Added value   146.0 133.0 832.0 2,146.9 731.3 1,237.4 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 89 -63 -63 -58 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 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 (%)   61.9% 16.9% 47.1% 64.6% 41.3% 54.2% 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 %   6.9% 5.2% 26.3% 55.9% 17.5% 28.5% 0.0% 0.0%   ROI %   10.4% 8.5% 42.9% 88.5% 25.1% 39.9% 0.0% 0.0%   ROE %   16.1% 9.0% 77.5% 86.8% 18.8% 31.6% 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 %   16.5% 16.3% 29.2% 63.9% 76.7% 63.9% 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, %   215.8% 24.1% -47.8% -65.3% -219.3% -141.9% 0.0% 0.0%   Gearing %   280.8% 269.1% 113.8% 0.0% 0.0% 5.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.0% 7.3% 8.0% 17.6% 0.0% 17.0% 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   0.5 0.7 0.9 1.5 2.4 1.6 0.0 0.0   Current Ratio   1.2 1.2 1.4 2.7 4.1 2.8 0.0 0.0   Cash and cash equivalent   853.0 1,187.0 1,564.0 1,402.4 1,603.6 1,914.2 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   395.0 432.0 912.0 2,516.6 3,084.4 2,863.8 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   0 133 0 2,147 731 1,237 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 133 0 2,147 731 1,237 0 0   EBIT / employee   0 133 0 2,115 700 1,208 0 0   Net earnings / employee   0 39 0 1,572 540 951 0 0