Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Thorn Vikar og Rekruttering A/S 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% 8.7% 8.7%   Bankruptcy risk   9.0% 19.8% 18.4% 21.0% 20.4% 4.6% 7.3% 7.3%   Credit score (0-100)   29 7 8 4 5 45 33 33   Credit rating   BB B B B B BBB BBB BBB   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)  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   2,513 92.9 -168 -14.3 -21.9 11,112 0.0 0.0   EBITDA   2,513 92.9 -168 -14.3 -21.9 510 0.0 0.0   EBIT   2,513 92.9 -168 -14.3 -21.9 510 0.0 0.0   Pre-tax profit (PTP)   2,492.0 90.9 -171.6 -14.8 -23.4 500.2 0.0 0.0   Net earnings   1,939.3 70.5 -137.1 -14.8 -12.9 413.8 0.0 0.0   Pre-tax profit without non-rec. items   2,492 90.9 -172 -14.8 -23.4 500 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 0.0 0.0 0.0 2,151 0.0 0.0   Shareholders equity total   1,032 352 64.9 50.1 65.3 839 391 391   Interest-bearing liabilities   3,673 0.0 0.0 0.0 28.4 784 887 887   Balance sheet total (assets)   6,950 386 186 175 137 25,064 1,279 1,279   Net Debt   -1,312 -382 -6.0 -140 -22.7 -5,389 887 887     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   2,513 92.9 -168 -14.3 -21.9 11,112 0.0 0.0   Gross profit growth   0.0% -96.3% 0.0% 91.5% -53.5% 0.0% -100.0% 0.0%   Employees   0 0 0 0 0 145 0 0   Employee growth %   0.0% 0.0% 0.0% 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)   6,950 386 186 175 137 25,064 1,279 1,279   Balance sheet change%   -30.0% -94.4% -51.8% -6.2% -21.6% 18,222.1% -94.9% 0.0%   Added value   2,512.6 92.9 -168.4 -14.3 -21.9 510.0 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 0 0 0 6,683 -5,405 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 -1.0 -2.0 -3.0 1.0 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 4.6% 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 %   29.7% 2.5% -58.9% -7.9% -14.1% 4.2% 0.0% 0.0%   ROI %   40.6% 3.7% -80.8% -24.6% -30.5% 46.2% 0.0% 0.0%   ROE %   35.4% 10.2% -65.8% -25.7% -22.3% 91.5% 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 %   14.8% 91.2% 34.9% 28.7% 47.7% 3.3% 30.6% 30.6%   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, %   -52.2% -411.4% 3.5% 979.6% 103.5% -1,056.7% 0.0% 0.0%   Gearing %   356.1% 0.0% 0.0% 0.0% 43.6% 93.5% 226.9% 226.9%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.4% 0.1% 0.0% 0.0% 10.5% 6.9% 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   0.9 11.4 1.5 1.4 1.9 0.7 0.0 0.0   Current Ratio   1.2 11.4 1.5 1.4 1.9 0.7 0.0 0.0   Cash and cash equivalent   4,985.0 382.1 6.0 140.0 51.2 6,173.8 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   1,051.3 352.0 64.9 50.1 65.3 -5,968.3 -443.7 -443.7   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 0 0 0 0 4 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 4 0 0   EBIT / employee   0 0 0 0 0 4 0 0   Net earnings / employee   0 0 0 0 0 3 0 0