Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SERVICENTER TOFTLUND 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8%   Bankruptcy risk   2.1% 2.2% 2.9% 3.8% 3.5% 3.6% 9.6% 9.4%   Credit score (0-100)   69 65 57 50 52 53 26 26   Credit rating   A BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.2 0.1 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,765 2,850 2,836 2,794 2,943 2,903 0.0 0.0   EBITDA   718 646 510 222 447 483 0.0 0.0   EBIT   255 175 109 -175 37.0 109 0.0 0.0   Pre-tax profit (PTP)   245.7 174.0 102.0 -181.0 37.0 109.6 0.0 0.0   Net earnings   189.5 136.0 77.0 -141.0 29.0 80.4 0.0 0.0   Pre-tax profit without non-rec. items   246 174 102 -181 37.0 110 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   2,634 2,272 1,939 1,621 1,337 962 0.0 0.0   Shareholders equity total   2,886 2,912 2,876 2,621 2,650 2,731 2,531 2,531   Interest-bearing liabilities   1,006 1,147 6.0 6.0 6.0 6.3 0.0 0.0   Balance sheet total (assets)   4,974 5,164 3,843 3,351 3,670 3,666 2,531 2,531   Net Debt   -519 -766 -954 -763 -1,340 -1,737 -2,531 -2,531     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   2,765 2,850 2,836 2,794 2,943 2,903 0.0 0.0   Gross profit growth   1.6% 3.1% -0.5% -1.5% 5.3% -1.4% -100.0% 0.0%   Employees   6 6 6 6 6 5 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -16.7% -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)   4,974 5,164 3,843 3,351 3,670 3,666 2,531 2,531   Balance sheet change%   3.4% 3.8% -25.6% -12.8% 9.5% -0.1% -31.0% 0.0%   Added value   717.9 646.0 510.0 222.0 434.0 483.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -431 -833 -734 -715 -694 -749 -962 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 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   9.2% 6.1% 3.8% -6.3% 1.3% 3.8% 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 %   5.6% 3.9% 2.6% -4.9% 1.1% 3.0% 0.0% 0.0%   ROI %   7.1% 5.0% 3.3% -6.4% 1.4% 4.0% 0.0% 0.0%   ROE %   6.7% 4.7% 2.7% -5.1% 1.1% 3.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   58.0% 56.4% 74.8% 78.2% 72.2% 74.5% 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, %   -72.3% -118.6% -187.1% -343.7% -299.8% -359.5% 0.0% 0.0%   Gearing %   34.9% 39.4% 0.2% 0.2% 0.2% 0.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.6% 2.3% 2.3% 100.0% 0.0% -9.3% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   1.7 1.9 1.2 1.4 1.6 2.2 0.0 0.0   Current Ratio   2.2 2.6 2.0 2.4 2.3 2.9 0.0 0.0   Cash and cash equivalent   1,525.6 1,913.0 960.0 769.0 1,346.0 1,743.6 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   1,269.0 1,781.0 973.0 1,000.0 1,313.0 1,768.5 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   120 108 85 37 72 97 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   120 108 85 37 75 97 0 0   EBIT / employee   43 29 18 -29 6 22 0 0   Net earnings / employee   32 23 13 -24 5 16 0 0