Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Tangs Ejendomme 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   2.4% 1.4% 1.4% 1.6% 2.3% 1.8% 10.9% 10.9%   Credit score (0-100)   66 80 78 74 64 71 22 22   Credit rating   BBB A A A BBB A BB BB   Credit limit (kDKK)   0.0 17.1 17.9 6.3 0.0 1.7 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   159 218 184 168 117 185 185 185   Gross profit   159 218 184 168 117 185 0.0 0.0   EBITDA   127 201 165 145 91.8 150 0.0 0.0   EBIT   115 189 153 117 67.9 129 0.0 0.0   Pre-tax profit (PTP)   133.3 217.5 164.2 112.4 41.9 65.7 0.0 0.0   Net earnings   101.3 167.0 124.8 84.7 29.8 48.6 0.0 0.0   Pre-tax profit without non-rec. items   133 217 164 112 41.9 65.7 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   2,774 3,276 3,387 3,564 3,759 3,856 0.0 0.0   Shareholders equity total   1,894 2,061 2,186 2,271 2,301 2,349 2,224 2,224   Interest-bearing liabilities   1,740 1,913 1,791 1,690 1,596 1,506 0.0 0.0   Balance sheet total (assets)   3,759 4,129 4,096 4,077 4,068 3,985 2,224 2,224   Net Debt   1,740 1,898 1,769 1,454 1,311 1,381 -2,224 -2,224     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   159 218 184 168 117 185 185 185   Net sales growth   69.7% 37.1% -15.5% -8.6% -30.4% 58.0% 0.0% 0.0%   Gross profit   159 218 184 168 117 185 0.0 0.0   Gross profit growth   69.7% 37.1% -15.5% -8.6% -30.4% 58.0% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,759 4,129 4,096 4,077 4,068 3,985 2,224 2,224   Balance sheet change%   18.0% 9.9% -0.8% -0.5% -0.2% -2.0% -44.2% 0.0%   Added value   127.2 200.6 164.9 145.0 95.7 149.7 0.0 0.0   Added value %   79.9% 92.0% 89.5% 86.2% 81.7% 80.9% 0.0% 0.0%   Investments   962 490 99 149 171 76 -3,856 0   Net sales trend   1.0 2.0 -1.0 -2.0 -3.0 1.0 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  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 %   79.9% 92.0% 89.5% 86.2% 78.3% 80.9% 0.0% 0.0%   EBIT %   72.4% 86.5% 83.0% 69.6% 57.9% 69.6% 0.0% 0.0%   EBIT to gross profit (%)   72.4% 86.5% 83.0% 69.6% 57.9% 69.6% 0.0% 0.0%   Net Earnings %   63.6% 76.6% 67.8% 50.4% 25.4% 26.3% 0.0% 0.0%   Profit before depreciation and extraordinary items %   71.2% 82.1% 74.3% 66.9% 45.8% 37.6% 0.0% 0.0%   Pre tax profit less extraordinaries %   83.8% 99.7% 89.2% 66.8% 35.7% 35.5% 0.0% 0.0%   ROA %   5.5% 6.3% 4.8% 3.5% 1.8% 3.2% 0.0% 0.0%   ROI %   5.6% 6.4% 4.9% 3.5% 1.8% 3.2% 0.0% 0.0%   ROE %   5.5% 8.4% 5.9% 3.8% 1.3% 2.1% 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 %   50.4% 49.9% 53.4% 55.7% 56.6% 58.9% 100.0% 100.0%   Relative indebtedness %   1,171.7% 948.2% 1,036.9% 1,073.3% 1,508.7% 884.1% 0.0% 0.0%   Relative net indebtedness %   1,171.7% 941.2% 1,024.9% 933.5% 1,265.1% 816.5% -1,202.0% -1,202.0%   Net int. bear. debt to EBITDA, %   1,368.6% 945.9% 1,072.5% 1,002.9% 1,428.4% 922.2% 0.0% 0.0%   Gearing %   91.9% 92.8% 81.9% 74.4% 69.4% 64.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.9% 1.8% 1.8% 1.7% 1.9% 4.1% 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   0.0 0.1 0.1 0.2 0.2 0.1 0.0 0.0   Current Ratio   0.0 0.1 0.1 0.2 0.2 0.1 0.0 0.0   Cash and cash equivalent   0.0 15.1 22.1 235.3 285.3 125.1 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 %   0.0% 49.6% 120.5% 179.4% 250.4% 69.9% 1,202.0% 1,202.0%   Net working capital   -1,787.8 -1,883.0 -1,604.3 -1,401.4 -1,302.6 -1,376.5 0.0 0.0   Net working capital %   -1,123.6% -863.5% -871.1% -832.9% -1,112.1% -743.9% 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 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0