Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TSS Denmark ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2018 N/A 2019 N/A 2020 N/A 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% 1.2% 1.2%   Bankruptcy risk   0.0% 0.0% 0.0% 1.2% 0.7% 0.5% 6.3% 6.3%   Credit score (0-100)   0 0 0 81 95 98 37 37   Credit rating   N/A N/A N/A A AA AAA BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 6,593.9 35,470.3 50,310.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 6,831 17,144 17,144 17,144   Gross profit   0.0 0.0 0.0 -1,201 5,320 15,337 0.0 0.0   EBITDA   0.0 0.0 0.0 -1,201 -634 877 0.0 0.0   EBIT   0.0 0.0 0.0 -1,201 -634 877 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 85,163.0 58,367.0 94,076.0 0.0 0.0   Net earnings   0.0 0.0 0.0 85,163.0 58,652.0 93,355.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 85,163 58,367 94,076 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 N/A 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 0.0 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 250,349 350,374 443,729 443,689 443,689   Interest-bearing liabilities   0.0 0.0 0.0 0.0 3,500 2,649 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 253,175 395,975 471,577 443,689 443,689   Net Debt   0.0 0.0 0.0 0.0 -60,535 -123,397 -443,689 -443,689     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 6,831 17,144 17,144 17,144   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 151.0% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 -1,201 5,320 15,337 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% 188.3% -100.0% 0.0%   Employees   0 0 0 1 8,000 9,000 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 799,900.0% 12.5% -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)   0 0 0 253,175 395,975 471,577 443,689 443,689   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 56.4% 19.1% -5.9% 0.0%   Added value   0.0 0.0 0.0 -1,201.0 -634.0 877.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% -9.3% 5.1% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 1.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 -1.0 -2.0 1.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% -9.3% 5.1% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% -9.3% 5.1% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% 100.0% -11.9% 5.7% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 858.6% 544.5% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 858.6% 544.5% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 854.4% 548.7% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% 33.8% 18.1% 21.7% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 34.2% 19.5% 23.5% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 34.0% 19.5% 23.5% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 0.0% 98.9% 83.6% 90.8% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 667.6% 162.4% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% -269.9% -572.8% -2,588.0% -2,588.0%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 0.0% 9,548.1% -14,070.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 1.0% 0.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 26.2% 1.2% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 20.6 6.1 20.3 0.0 0.0   Current Ratio   0.0 0.0 0.0 20.6 6.1 20.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 64,035.0 126,046.0 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 2020 N/A 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 38.0 0.0 4.6 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 2,013.4% 1,243.2% 2,588.0% 2,588.0%   Net working capital   0.0 0.0 0.0 55,287.0 114,975.0 202,648.0 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 1,683.1% 1,182.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 1 2 0 0   Added value / employee   0 0 0 -1,201 -0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 -1,201 -0 0 0 0   EBIT / employee   0 0 0 -1,201 -0 0 0 0   Net earnings / employee   0 0 0 85,163 7 10 0 0