Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Trummersgård 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 N/A 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% 2.1% 2.1%   Bankruptcy risk   0.0% 0.7% 0.7% 2.5% 4.5% 0.7% 8.4% 8.4%   Credit score (0-100)   0 96 94 60 46 93 29 29   Credit rating   N/A AA AA BBB BBB AA BB BB   Credit limit (kDKK)   0.0 1,697.9 2,027.7 0.1 0.0 2,316.3 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 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   0.0 6,333 9,187 2,729 -750 15,849 0.0 0.0   EBITDA   0.0 4,713 5,763 -559 -4,201 11,896 0.0 0.0   EBIT   0.0 4,033 4,243 -2,381 -6,047 9,982 0.0 0.0   Pre-tax profit (PTP)   0.0 3,651.9 3,962.7 -2,659.3 -6,675.7 8,018.7 0.0 0.0   Net earnings   0.0 2,848.4 3,086.7 -2,083.3 -5,229.7 6,257.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 3,652 3,963 -2,659 -6,676 8,019 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 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 61,424 63,902 62,059 60,444 61,727 0.0 0.0   Shareholders equity total   0.0 15,348 18,435 16,352 11,122 17,380 4,880 4,880   Interest-bearing liabilities   0.0 48,182 48,437 49,128 50,313 39,149 0.0 0.0   Balance sheet total (assets)   0.0 67,009 71,976 69,130 65,094 66,169 4,880 4,880   Net Debt   0.0 48,182 48,437 49,128 50,313 38,309 -4,880 -4,880     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 6,333 9,187 2,729 -750 15,849 0.0 0.0   Gross profit growth   0.0% 0.0% 45.1% -70.3% 0.0% 0.0% -100.0% 0.0%   Employees   0 10 9 9 8 10 0 0   Employee growth %   0.0% 0.0% -10.0% 0.0% -11.1% 25.0% -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)   0 67,009 71,976 69,130 65,094 66,169 4,880 4,880   Balance sheet change%   0.0% 0.0% 7.4% -4.0% -5.8% 1.7% -92.6% 0.0%   Added value   0.0 4,713.1 5,763.4 -559.0 -4,225.3 11,896.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 60,743 958 -3,664 -3,462 -631 -61,727 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 -1.0 -2.0 1.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 63.7% 46.2% -87.2% 806.2% 63.0% 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 %   0.0% 6.1% 6.2% -3.3% -9.0% 15.2% 0.0% 0.0%   ROI %   0.0% 6.4% 6.5% -3.5% -9.5% 16.9% 0.0% 0.0%   ROE %   0.0% 18.6% 18.3% -12.0% -38.1% 43.9% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 22.9% 25.6% 28.0% 24.8% 26.3% 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, %   0.0% 1,022.3% 840.4% -8,788.0% -1,197.7% 322.0% 0.0% 0.0%   Gearing %   0.0% 313.9% 262.7% 300.4% 452.4% 225.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 1.7% 0.7% 0.7% 1.3% 4.4% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.3 0.3 0.3 0.1 0.1 0.0 0.0   Current Ratio   0.0 1.0 1.2 1.2 0.9 0.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 840.6 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 28.2 2,035.2 2,270.4 -1,191.0 -2,168.0 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 N/A 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   0 471 640 -62 -528 1,190 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 471 640 -62 -525 1,190 0 0   EBIT / employee   0 403 471 -265 -756 998 0 0   Net earnings / employee   0 285 343 -231 -654 626 0 0