Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

THURMANN EJENDOMME 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   0.9% 1.0% 0.7% 1.0% 0.7% 1.0% 9.1% 8.9%   Credit score (0-100)   90 88 93 86 95 85 27 28   Credit rating   A A AA A AA A BB BB   Credit limit (kDKK)   319.3 305.2 568.6 418.0 803.9 515.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,042 1,679 1,888 1,993 2,649 2,565 0.0 0.0   EBITDA   2,042 1,679 1,888 1,915 2,466 2,383 0.0 0.0   EBIT   1,587 1,223 1,495 1,523 1,915 1,793 0.0 0.0   Pre-tax profit (PTP)   1,217.9 872.2 887.2 1,216.2 1,378.0 745.1 0.0 0.0   Net earnings   950.0 683.9 1,222.2 417.6 1,074.6 581.2 0.0 0.0   Pre-tax profit without non-rec. items   1,218 872 887 1,216 1,378 745 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   23,700 23,244 26,564 26,993 32,962 34,703 0.0 0.0   Shareholders equity total   3,347 4,031 5,307 5,725 6,799 7,381 4,983 4,983   Interest-bearing liabilities   19,420 18,231 21,061 20,477 25,504 28,919 0.0 0.0   Balance sheet total (assets)   24,365 24,017 28,096 27,995 34,914 38,643 4,983 4,983   Net Debt   19,420 18,230 20,888 20,453 24,659 28,435 -4,983 -4,983     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   2,042 1,679 1,888 1,993 2,649 2,565 0.0 0.0   Gross profit growth   -2.0% -17.8% 12.5% 5.6% 32.9% -3.2% -100.0% 0.0%   Employees   0 0 0 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)   24,365 24,017 28,096 27,995 34,914 38,643 4,983 4,983   Balance sheet change%   -1.6% -1.4% 17.0% -0.4% 24.7% 10.7% -87.1% 0.0%   Added value   2,042.2 1,678.6 1,888.0 1,915.2 2,307.5 2,382.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -911 -911 2,928 36 5,418 1,151 -34,703 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   77.7% 72.9% 79.2% 76.4% 72.3% 69.9% 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 %   6.5% 5.1% 5.7% 5.4% 6.1% 4.9% 0.0% 0.0%   ROI %   6.9% 5.4% 6.2% 5.8% 6.5% 5.2% 0.0% 0.0%   ROE %   33.1% 18.5% 26.2% 7.6% 17.2% 8.2% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   13.8% 16.9% 19.0% 20.5% 19.6% 19.2% 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, %   950.9% 1,086.0% 1,106.3% 1,067.9% 1,000.2% 1,193.3% 0.0% 0.0%   Gearing %   580.3% 452.3% 396.8% 357.7% 375.1% 391.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.8% 1.9% 3.1% 1.5% 2.3% 3.9% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.1 0.2 0.2 0.1 0.5 1.7 0.0 0.0   Current Ratio   0.1 0.2 0.2 0.1 0.5 1.6 0.0 0.0   Cash and cash equivalent   0.0 1.1 173.1 23.9 844.9 484.2 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -4,128.5 -4,076.6 -5,560.3 -6,701.7 -1,996.8 1,437.1 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 1,915 2,308 2,383 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 1,915 2,466 2,383 0 0   EBIT / employee   0 0 0 1,523 1,915 1,793 0 0   Net earnings / employee   0 0 0 418 1,075 581 0 0