Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Trio Nordic 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.5%   Bankruptcy risk   11.7% 5.3% 4.9% 3.5% 1.3% 3.0% 11.6% 9.4%   Credit score (0-100)   22 44 46 53 78 57 19 26   Credit rating   BB BBB BBB BBB A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 32.2 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 2,284 1,911 0 0 0 0 0   Gross profit   844 2,284 1,911 2,433 3,577 4,166 0.0 0.0   EBITDA   322 305 380 719 838 627 0.0 0.0   EBIT   322 305 380 719 830 627 0.0 0.0   Pre-tax profit (PTP)   317.4 296.5 363.0 706.8 801.9 619.2 0.0 0.0   Net earnings   223.2 236.8 279.5 551.3 625.5 482.9 0.0 0.0   Pre-tax profit without non-rec. items   317 296 363 707 802 619 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   13.6 10.9 8.2 8.2 0.0 659 0.0 0.0   Shareholders equity total   -52.3 346 626 1,177 1,802 2,285 2,235 2,235   Interest-bearing liabilities   340 2,276 0.0 0.0 0.0 144 0.0 0.0   Balance sheet total (assets)   1,428 4,737 3,369 5,131 3,760 6,970 2,235 2,235   Net Debt   335 1,846 -358 -476 -223 99.6 -2,235 -2,235     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 2,284 1,911 0 0 0 0 0   Net sales growth   0.0% 0.0% -16.3% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   844 2,284 1,911 2,433 3,577 4,166 0.0 0.0   Gross profit growth   19.0% 170.6% -16.3% 27.3% 47.0% 16.5% -100.0% 0.0%   Employees   0 0 0 0 0 6 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)   1,428 4,737 3,369 5,131 3,760 6,970 2,235 2,235   Balance sheet change%   0.6% 231.7% -28.9% 52.3% -26.7% 85.4% -67.9% 0.0%   Added value   322.1 305.4 379.7 718.8 829.7 627.1 0.0 0.0   Added value %   0.0% 13.4% 19.9% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -7 -3 -3 0 -16 659 -659 0   Net sales trend   0.0 0.0 -1.0 -2.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A EBITDA %   0.0% 13.4% 19.9% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 13.4% 19.9% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   38.2% 13.4% 19.9% 29.5% 23.2% 15.1% 0.0% 0.0%   Net Earnings %   0.0% 10.4% 14.6% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 10.4% 14.6% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 13.0% 19.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   20.2% 9.8% 9.4% 16.9% 18.7% 11.7% 0.0% 0.0%   ROI %   189.1% 20.6% 23.4% 79.8% 55.7% 29.6% 0.0% 0.0%   ROE %   15.7% 26.7% 57.5% 61.2% 42.0% 23.6% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   -3.5% 7.3% 18.6% 22.9% 47.9% 32.8% 100.0% 100.0%   Relative indebtedness %   0.0% 192.2% 143.6% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 173.4% 124.8% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   104.1% 604.5% -94.2% -66.2% -26.6% 15.9% 0.0% 0.0%   Gearing %   -650.8% 657.7% 0.0% 0.0% 0.0% 6.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.7% 0.7% 1.5% 0.0% 0.0% 11.0% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.1 0.3 0.4 0.6 0.8 0.5 0.0 0.0   Current Ratio   1.0 1.1 1.2 1.3 1.9 1.3 0.0 0.0   Cash and cash equivalent   5.3 430.1 357.6 476.1 222.9 43.9 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Trade debtors turnover (days)   0.0 64.5 160.5 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% 206.9% 175.9% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -65.7 394.9 617.3 1,082.2 1,715.8 1,539.4 0.0 0.0   Net working capital %   0.0% 17.3% 32.3% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 105 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 105 0 0   EBIT / employee   0 0 0 0 0 105 0 0   Net earnings / employee   0 0 0 0 0 80 0 0