Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TEMPO BÅDE ApS 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 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   2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1%   Bankruptcy risk   1.6% 0.9% 0.8% 0.8% 1.6% 0.8% 6.6% 6.6%   Credit score (0-100)   76 90 91 92 74 91 36 36   Credit rating   A A AA AA A AA BBB BBB   Credit limit (kDKK)   17.6 701.8 1,111.3 1,118.9 26.0 1,091.1 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   0 0 0 0 0 0 0 0   Gross profit   2,165 2,661 3,334 2,354 1,396 2,270 0.0 0.0   EBITDA   681 1,185 2,699 1,532 409 1,250 0.0 0.0   EBIT   562 1,046 2,438 1,223 129 947 0.0 0.0   Pre-tax profit (PTP)   349.1 817.5 2,166.4 1,047.4 -35.1 737.8 0.0 0.0   Net earnings   271.6 619.6 1,810.5 770.3 -37.7 586.6 0.0 0.0   Pre-tax profit without non-rec. items   349 818 2,166 1,047 -35.1 738 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   6,250 8,813 8,574 8,260 7,952 7,649 0.0 0.0   Shareholders equity total   8,024 8,643 10,454 11,111 10,874 11,460 11,335 11,335   Interest-bearing liabilities   3,203 2,668 5,811 6,593 5,682 5,009 0.0 0.0   Balance sheet total (assets)   17,952 20,054 21,180 20,483 21,397 22,180 11,335 11,335   Net Debt   2,894 2,228 3,160 5,305 5,520 4,595 -11,335 -11,335     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   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   2,165 2,661 3,334 2,354 1,396 2,270 0.0 0.0   Gross profit growth   34.8% 22.9% 25.3% -29.4% -40.7% 62.6% -100.0% 0.0%   Employees   0 0 0 3 0 4 0 0   Employee growth %   -100.0% 0.0% 0.0% 0.0% -100.0% 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)   17,952 20,054 21,180 20,483 21,397 22,180 11,335 11,335   Balance sheet change%   1.1% 11.7% 5.6% -3.3% 4.5% 3.7% -48.9% 0.0%   Added value   681.2 1,185.5 2,699.3 1,532.3 438.3 1,250.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -208 2,425 -501 -623 -588 -606 -7,649 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 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 %   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 (%)   25.9% 39.3% 73.1% 52.0% 9.3% 41.7% 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 %   3.2% 5.5% 11.8% 5.9% 0.6% 4.4% 0.0% 0.0%   ROI %   3.7% 6.3% 13.9% 6.9% 0.7% 5.4% 0.0% 0.0%   ROE %   3.4% 7.4% 19.0% 7.1% -0.3% 5.3% 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 %   58.3% 61.1% 49.5% 60.9% 51.2% 51.8% 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, %   424.8% 188.0% 117.1% 346.2% 1,349.1% 367.5% 0.0% 0.0%   Gearing %   39.9% 30.9% 55.6% 59.3% 52.3% 43.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.8% 7.9% 6.5% 2.9% 2.7% 4.0% 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 1.0 0.1 0.1 0.0 0.0   Current Ratio   2.2 2.2 2.7 3.5 2.7 2.7 0.0 0.0   Cash and cash equivalent   309.2 439.5 2,651.0 1,288.0 161.3 413.7 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)   741.5 1,030.7 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   6,279.4 6,156.1 7,968.1 8,701.6 8,428.6 9,071.5 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 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 0 0 0 0   Added value / employee   0 0 0 511 0 313 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 511 0 313 0 0   EBIT / employee   0 0 0 408 0 237 0 0   Net earnings / employee   0 0 0 257 0 147 0 0