Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TVH Biler 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   6.3% 10.0% 7.0% 6.9% 10.6% 8.7% 19.6% 19.6%   Credit score (0-100)   39 24 33 34 22 28 6 6   Credit rating   BBB BB BBB BBB BB BB 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   1,397 1,826 2,165 1,816 1,431 1,773 0.0 0.0   EBITDA   -38.0 579 84.3 -114 -145 388 0.0 0.0   EBIT   -88.7 516 27.1 -155 -184 356 0.0 0.0   Pre-tax profit (PTP)   -85.3 518.3 33.6 -159.4 -187.0 354.5 0.0 0.0   Net earnings   -74.5 408.3 22.3 -153.5 -187.0 321.6 0.0 0.0   Pre-tax profit without non-rec. items   -85.3 518 33.6 -159 -187 354 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   126 105 63.4 39.5 17.6 2.5 0.0 0.0   Shareholders equity total   314 522 545 391 204 526 162 162   Interest-bearing liabilities   0.0 18.5 0.0 0.0 0.0 32.8 0.0 0.0   Balance sheet total (assets)   722 1,311 1,222 941 591 868 162 162   Net Debt   -138 -686 -468 -414 -90.2 -559 -162 -162     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   1,397 1,826 2,165 1,816 1,431 1,773 0.0 0.0   Gross profit growth   -16.8% 30.7% 18.6% -16.1% -21.2% 23.9% -100.0% 0.0%   Employees   0 0 0 0 5 4 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -15.0% -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)   722 1,311 1,222 941 591 868 162 162   Balance sheet change%   -9.7% 81.5% -6.7% -23.0% -37.2% 47.0% -81.3% 0.0%   Added value   -38.0 579.0 84.3 -114.4 -142.7 388.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -49 -102 -116 -82 -78 -64 -3 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 -1.0 -2.0 1.0 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 (%)   -6.4% 28.2% 1.3% -8.6% -12.8% 20.1% 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 %   -11.1% 51.3% 3.0% -14.6% -24.0% 48.8% 0.0% 0.0%   ROI %   -22.8% 118.5% 7.0% -33.5% -61.7% 93.3% 0.0% 0.0%   ROE %   -21.2% 97.7% 4.2% -32.8% -62.8% 88.1% 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 %   43.5% 39.9% 44.6% 41.5% 34.6% 60.5% 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, %   363.7% -118.4% -555.0% 361.9% 62.3% -144.1% 0.0% 0.0%   Gearing %   0.0% 3.5% 0.0% 0.0% 0.0% 6.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 28.4% 52.5% 0.0% 0.0% 8.5% 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   1.3 1.5 1.6 1.6 1.4 2.5 0.0 0.0   Current Ratio   1.3 1.5 1.6 1.6 1.4 2.5 0.0 0.0   Cash and cash equivalent   138.4 704.1 467.8 414.0 90.2 592.2 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   116.7 358.8 435.7 317.4 169.5 523.3 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   0 0 0 0 -29 91 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 -29 91 0 0   EBIT / employee   0 0 0 0 -37 84 0 0   Net earnings / employee   0 0 0 0 -37 76 0 0