Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Toften 5 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   5.0% 4.8% 11.5% 6.8% 3.2% 3.4% 11.7% 11.4%   Credit score (0-100)   45 45 20 35 55 54 21 21   Credit rating   BBB BBB BB BBB BBB BBB BB BB   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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -73.8 -67.2 34.3 398 522 453 0.0 0.0   EBITDA   -73.8 -67.2 34.3 398 522 453 0.0 0.0   EBIT   -73.8 -67.2 -1,503 -343 448 379 0.0 0.0   Pre-tax profit (PTP)   -74.5 -533.5 -2,474.0 -713.4 -128.6 -69.8 0.0 0.0   Net earnings   -60.0 -416.2 -2,222.7 -1,096.4 -95.1 -73.8 0.0 0.0   Pre-tax profit without non-rec. items   -74.5 -533 -2,474 -713 -129 -69.8 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   7,268 12,225 13,199 12,500 12,426 12,352 0.0 0.0   Shareholders equity total   -60.0 524 -1,699 -2,795 1,829 3,896 3,856 3,856   Interest-bearing liabilities   6,573 11,539 15,108 15,245 10,195 8,164 0.0 0.0   Balance sheet total (assets)   7,289 12,387 13,707 12,763 12,463 12,374 3,856 3,856   Net Debt   6,566 11,509 15,017 14,992 10,191 8,164 -3,856 -3,856     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -73.8 -67.2 34.3 398 522 453 0.0 0.0   Gross profit growth   0.0% 8.9% 0.0% 1,059.7% 31.2% -13.2% -100.0% 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)   7,289 12,387 13,707 12,763 12,463 12,374 3,856 3,856   Balance sheet change%   0.0% 69.9% 10.7% -6.9% -2.4% -0.7% -68.8% 0.0%   Added value   -73.8 -67.2 34.3 397.9 1,189.1 452.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   7,268 4,957 -563 -1,440 -148 -148 -12,352 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 -3.0 -4.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   100.0% 100.0% -4,380.3% -86.2% 85.8% 83.7% 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 %   -1.0% -0.7% -10.8% -2.2% 3.2% 3.1% 0.0% 0.0%   ROI %   -1.1% -0.7% -10.3% -2.0% 3.0% 3.1% 0.0% 0.0%   ROE %   -0.8% -10.7% -31.2% -8.3% -1.3% -2.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   -0.8% 4.2% -11.0% -18.0% 14.7% 31.5% 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, %   -8,892.4% -17,116.3% 43,771.2% 3,767.8% 1,952.6% 1,803.2% 0.0% 0.0%   Gearing %   -10,948.9% 2,203.2% -889.2% -545.4% 557.4% 209.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 5.1% 7.3% 2.4% 4.5% 4.9% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.1 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.1 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   6.7 30.0 90.4 253.2 3.4 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -7,328.1 -11,701.1 -7,908.5 -5,103.9 -749.3 -832.6 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -74 -67 34 398 1,189 453 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -74 -67 34 398 522 453 0 0   EBIT / employee   -74 -67 -1,503 -343 448 379 0 0   Net earnings / employee   -60 -416 -2,223 -1,096 -95 -74 0 0