Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Triband 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   3.5% 3.5% 3.5% 3.5% 3.5% 3.5% 3.5% 3.5%   Bankruptcy risk   16.1% 4.9% 5.6% 2.9% 2.8% 2.3% 7.3% 7.3%   Credit score (0-100)   12 45 41 57 58 63 33 33   Credit rating   BB BBB BBB BBB BBB BBB BBB BBB   Credit limit (kDKK)   -0.0 0.0 0.0 0.0 0.0 0.5 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   435 9,805 24,200 20,215 23,320 28,392 0.0 0.0   EBITDA   -1,355 6,653 16,144 6,562 7,726 9,956 0.0 0.0   EBIT   -1,405 6,599 16,077 6,496 7,681 9,912 0.0 0.0   Pre-tax profit (PTP)   -1,569.0 7,002.4 15,938.9 6,432.1 7,910.0 9,627.3 0.0 0.0   Net earnings   -1,228.9 5,388.1 12,436.5 5,385.2 6,492.2 7,498.5 0.0 0.0   Pre-tax profit without non-rec. items   -1,569 7,002 15,939 6,432 7,910 9,627 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 45.9 29.0 110 65.2 20.3 0.0 0.0   Shareholders equity total   -2,184 3,704 5,136 10,521 12,414 19,912 16,842 16,842   Interest-bearing liabilities   2,586 2,224 997 15.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   834 8,459 12,394 12,578 14,436 22,483 16,842 16,842   Net Debt   2,373 -1,574 -2,293 -5,421 -8,048 -16,150 -16,842 -16,842     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   435 9,805 24,200 20,215 23,320 28,392 0.0 0.0   Gross profit growth   42.3% 2,152.9% 146.8% -16.5% 15.4% 21.8% -100.0% 0.0%   Employees   4 5 13 25 27 30 0 0   Employee growth %   -33.3% 25.0% 160.0% 92.3% 8.0% 11.1% -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)   834 8,459 12,394 12,578 14,436 22,483 16,842 16,842   Balance sheet change%   -38.1% 914.7% 46.5% 1.5% 14.8% 55.7% -25.1% 0.0%   Added value   -1,354.9 6,653.4 16,143.7 6,561.5 7,746.6 9,956.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -100 -59 -134 -6 -90 -90 -20 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 2.0 3.0 4.0 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 (%)   -322.8% 67.3% 66.4% 32.1% 32.9% 34.9% 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 %   -52.8% 126.1% 154.4% 52.1% 60.7% 55.2% 0.0% 0.0%   ROI %   -66.8% 169.1% 266.5% 78.0% 71.5% 63.0% 0.0% 0.0%   ROE %   -112.7% 237.5% 281.4% 68.8% 56.6% 46.4% 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 %   -72.4% 43.8% 41.4% 83.6% 86.0% 88.6% 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, %   -175.2% -23.7% -14.2% -82.6% -104.2% -162.2% 0.0% 0.0%   Gearing %   -118.4% 60.0% 19.4% 0.1% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.9% 9.7% 9.8% 14.7% 3,904.6% 0.0% 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   1.7 1.8 1.7 6.0 7.0 8.7 0.0 0.0   Current Ratio   1.7 1.8 1.7 6.0 7.0 8.7 0.0 0.0   Cash and cash equivalent   212.5 3,797.6 3,289.2 5,436.4 8,047.7 16,149.8 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   270.5 3,568.5 4,946.3 10,263.1 12,135.2 19,674.0 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   -339 1,331 1,242 262 287 332 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -339 1,331 1,242 262 286 332 0 0   EBIT / employee   -351 1,320 1,237 260 284 330 0 0   Net earnings / employee   -307 1,078 957 215 240 250 0 0