Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Toftebjerggaard Holding 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   14.4% 10.5% 15.3% 13.6% 8.4% 12.2% 20.9% 20.9%   Credit score (0-100)   16 24 13 15 28 18 5 5   Credit rating   BB BB BB BB BB BB B B   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   115 0 -50 -10 49 -32 -32 -32   Gross profit   107 -6.0 -54.4 -14.2 44.0 -37.7 0.0 0.0   EBITDA   107 -6.0 -54.4 -14.2 44.0 -37.7 0.0 0.0   EBIT   107 -6.0 -54.4 -14.2 44.0 -37.7 0.0 0.0   Pre-tax profit (PTP)   107.3 11.1 -54.4 -13.5 43.9 -37.7 0.0 0.0   Net earnings   108.6 12.4 -53.5 -12.4 45.1 -36.4 0.0 0.0   Pre-tax profit without non-rec. items   107 11.1 -54.4 -13.5 43.9 -37.7 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   159 171 118 105 150 114 -26.2 -26.2   Interest-bearing liabilities   4.0 9.5 30.1 38.7 43.2 42.8 26.2 26.2   Balance sheet total (assets)   167 186 153 149 198 162 0.0 0.0   Net Debt   4.0 9.0 29.6 20.5 21.8 22.5 26.2 26.2     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   115 0 -50 -10 49 -32 -32 -32   Net sales growth   0.0% -100.0% 0.0% -80.8% -611.3% -164.4% 0.0% 0.0%   Gross profit   107 -6.0 -54.4 -14.2 44.0 -37.7 0.0 0.0   Gross profit growth   0.0% 0.0% -806.5% 73.9% 0.0% 0.0% 0.0% 0.0%   Employees   1 1 1 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)   167 186 153 149 198 162 0 0   Balance sheet change%   0.0% 11.4% -17.7% -2.5% 33.4% -18.2% -100.0% 0.0%   Added value   107.3 -6.0 -54.4 -14.2 44.0 -37.7 0.0 0.0   Added value %   93.1% 0.0% 108.2% 147.4% 89.4% 118.9% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 -1.0 0.0 -1.0 -2.0 -3.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 -3.0 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 %   93.1% 0.0% 108.2% 147.4% 89.4% 118.9% 0.0% 0.0%   EBIT %   93.1% 0.0% 0.0% 0.0% 89.4% 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 %   94.2% 0.0% 106.4% 129.2% 91.6% 114.7% 0.0% 0.0%   Profit before depreciation and extraordinary items %   94.2% 0.0% 106.4% 129.2% 91.6% 114.7% 0.0% 0.0%   Pre tax profit less extraordinaries %   93.1% 0.0% 108.2% 139.8% 89.2% 118.9% 0.0% 0.0%   ROA %   64.4% 6.3% -32.2% -8.9% 25.4% -20.9% 0.0% 0.0%   ROI %   66.0% 6.5% -33.1% -9.2% 26.1% -21.5% 0.0% 0.0%   ROE %   68.5% 7.6% -37.1% -11.2% 35.3% -27.5% 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 %   95.2% 92.2% 77.0% 70.6% 75.7% 70.1% -100.0% -100.0%   Relative indebtedness %   6.9% 0.0% -69.9% -453.8% 98.0% -153.0% -82.7% -82.7%   Relative net indebtedness %   6.9% 0.0% -68.9% -265.1% 54.5% -88.9% -82.7% -82.7%   Net int. bear. debt to EBITDA, %   3.7% -150.1% -54.4% -144.6% 49.6% -59.8% 0.0% 0.0%   Gearing %   2.5% 5.6% 25.6% 36.8% 28.8% 37.6% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.2% 0.0% 0.0% 0.3% 0.3% 0.0% 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   0.2 0.2 0.6 0.6 0.6 0.5 0.0 0.0   Current Ratio   0.2 0.2 0.6 0.6 0.6 0.5 0.0 0.0   Cash and cash equivalent   0.0 0.5 0.5 18.2 21.4 20.3 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)   182.5 304.2 442.4 400.0 351.4 305.0 0.0 0.0   Current assets / Net sales %   1.1% 0.0% -40.8% -273.1% 54.3% -70.3% 0.0% 0.0%   Net working capital   -6.7 -11.4 -14.6 -17.4 -21.5 -26.2 -13.1 -13.1   Net working capital %   -5.8% 0.0% 29.0% 180.7% -43.8% 82.7% 41.4% 41.4%   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   115 0 -50 -10 49 -32 0 0   Added value / employee   107 -6 -54 -14 44 -38 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   107 -6 -54 -14 44 -38 0 0   EBIT / employee   107 -6 -54 -14 44 -38 0 0   Net earnings / employee   109 12 -53 -12 45 -36 0 0