Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TME HOLDING 2013 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 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% 1.5% 1.5%   Bankruptcy risk   3.3% 3.1% 4.5% 7.2% 5.4% 12.0% 12.9% 12.9%   Credit score (0-100)   56 58 46 32 41 19 18 18   Credit rating   BBB BBB BBB BBB BBB BB BB BB   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   476 1,290 0 0 367 0 0 0   Gross profit   470 1,284 -24.0 -24.0 357 -7.9 0.0 0.0   EBITDA   470 1,284 -24.0 -24.0 357 -7.9 0.0 0.0   EBIT   470 1,284 -24.0 -24.0 357 -7.9 0.0 0.0   Pre-tax profit (PTP)   470.0 1,322.0 39.0 113.0 200.0 67.2 0.0 0.0   Net earnings   472.0 1,315.0 31.0 88.0 156.0 52.4 0.0 0.0   Pre-tax profit without non-rec. items   470 1,322 39.0 113 200 67.2 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 0.0 0.0 0.0   Shareholders equity total   1,316 2,523 2,443 1,331 1,373 1,307 1,105 1,105   Interest-bearing liabilities   44.0 49.0 0.0 0.0 0.0 0.5 0.0 0.0   Balance sheet total (assets)   1,363 2,575 2,446 1,354 1,408 1,354 1,105 1,105   Net Debt   -227 -1,897 -1,818 -1,175 -1,408 -1,354 -1,105 -1,105     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   476 1,290 0 0 367 0 0 0   Net sales growth   28.6% 171.0% -100.0% 0.0% 0.0% -100.0% 0.0% 0.0%   Gross profit   470 1,284 -24.0 -24.0 357 -7.9 0.0 0.0   Gross profit growth   28.8% 173.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employees   0 0 0 1 1 1 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)   1,363 2,575 2,446 1,354 1,408 1,354 1,105 1,105   Balance sheet change%   39.8% 88.9% -5.0% -44.6% 4.0% -3.8% -18.4% 0.0%   Added value   470.0 1,284.0 -24.0 -24.0 357.0 -7.9 0.0 0.0   Added value %   98.7% 99.5% 0.0% 0.0% 97.3% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   1.0 2.0 -1.0 0.0 0.0 -1.0 0.0 0.0   EBIT trend   2.0 3.0 -1.0 -2.0 1.0 -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 %   98.7% 99.5% 0.0% 0.0% 97.3% 0.0% 0.0% 0.0%   EBIT %   98.7% 99.5% 0.0% 0.0% 97.3% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   99.2% 101.9% 0.0% 0.0% 42.5% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   99.2% 101.9% 0.0% 0.0% 42.5% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   98.7% 102.5% 0.0% 0.0% 54.5% 0.0% 0.0% 0.0%   ROA %   40.2% 67.2% 1.6% 6.0% 30.3% 5.0% 0.0% 0.0%   ROI %   40.3% 67.3% 1.6% 6.0% 31.0% 5.1% 0.0% 0.0%   ROE %   42.7% 68.5% 1.2% 4.7% 11.5% 3.9% 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 %   96.6% 98.0% 99.9% 98.3% 97.5% 96.5% 100.0% 100.0%   Relative indebtedness %   9.9% 4.0% 0.0% 0.0% 9.5% 0.0% 0.0% 0.0%   Relative net indebtedness %   -47.1% -146.8% 0.0% 0.0% -374.1% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -48.3% -147.7% 7,575.0% 4,895.8% -394.4% 17,103.7% 0.0% 0.0%   Gearing %   3.3% 1.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 2.2% 0.0% 0.0% 0.0% 764.9% 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   6.1 37.6 608.3 51.4 40.2 28.8 0.0 0.0   Current Ratio   6.1 37.6 608.3 51.4 40.2 28.8 0.0 0.0   Cash and cash equivalent   271.0 1,946.0 1,818.0 1,175.0 1,408.0 1,354.2 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 %   60.1% 151.5% 0.0% 0.0% 383.7% 0.0% 0.0% 0.0%   Net working capital   239.0 593.0 78.0 21.0 615.0 -34.9 0.0 0.0   Net working capital %   50.2% 46.0% 0.0% 0.0% 167.6% 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 0 367 0 0 0   Added value / employee   0 0 0 -24 357 -8 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 -24 357 -8 0 0   EBIT / employee   0 0 0 -24 357 -8 0 0   Net earnings / employee   0 0 0 88 156 52 0 0