Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TINGGAARD A/S 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 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024 2025/3 2025e N/A 2026e N/A Bankruptcy risk for industry   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   2.7% 1.4% 1.4% 1.4% 2.8% 2.1% 9.8% 9.8%   Credit score (0-100)   61 79 77 77 58 68 25 25   Credit rating   BBB A A A BBB A BB BB   Credit limit (kDKK)   0.0 70.6 60.9 47.4 0.0 0.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024 2025/3 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   10,845 12,336 12,916 13,949 14,271 15,996 0.0 0.0   EBITDA   3,773 4,702 4,607 4,828 4,708 5,594 0.0 0.0   EBIT   2,874 3,791 3,811 4,028 3,666 4,532 0.0 0.0   Pre-tax profit (PTP)   -9.7 816.2 557.1 646.9 -307.4 161.3 0.0 0.0   Net earnings   -28.7 636.6 434.5 504.6 -239.8 125.8 0.0 0.0   Pre-tax profit without non-rec. items   -9.7 816 557 647 -307 161 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024 2025/3 2025e N/A 2026e N/A Tangible assets total   6,429 7,070 6,615 7,909 8,042 7,166 0.0 0.0   Shareholders equity total   2,680 3,317 3,541 3,896 3,536 3,662 3,067 3,067   Interest-bearing liabilities   2,938 3,419 2,442 2,477 4,959 5,629 0.0 0.0   Balance sheet total (assets)   9,035 10,272 9,551 11,192 12,408 12,749 3,067 3,067   Net Debt   2,938 3,419 2,442 2,477 4,959 5,629 -3,067 -3,067     See the entire balance sheet 1000.0 Volume  2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024 2025/3 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   10,845 12,336 12,916 13,949 14,271 15,996 0.0 0.0   Gross profit growth   23.4% 13.8% 4.7% 8.0% 2.3% 12.1% -100.0% 0.0%   Employees   20 23 23 23 25 26 0 0   Employee growth %   0.0% 15.0% 0.0% 0.0% 8.7% 4.0% -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)   9,035 10,272 9,551 11,192 12,408 12,749 3,067 3,067   Balance sheet change%   13.6% 13.7% -7.0% 17.2% 10.9% 2.7% -75.9% 0.0%   Added value   3,773.4 4,701.8 4,607.4 4,827.8 4,465.8 5,594.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -288 -175 -1,252 495 -908 -1,938 -7,072 -95   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024 2025/3 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 (%)   26.5% 30.7% 29.5% 28.9% 25.7% 28.3% 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 %   33.8% 39.3% 38.5% 38.8% 31.1% 36.1% 0.0% 0.0%   ROI %   47.1% 53.2% 50.5% 50.2% 37.7% 41.9% 0.0% 0.0%   ROE %   -1.1% 21.2% 12.7% 13.6% -6.5% 3.5% 0.0% 0.0%   1000.0 Solidity  2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024 2025/3 2025e N/A 2026e N/A Equity ratio %   29.7% 32.3% 37.1% 34.8% 28.5% 28.7% 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, %   77.9% 72.7% 53.0% 51.3% 105.3% 100.6% 0.0% 0.0%   Gearing %   109.6% 103.1% 69.0% 63.6% 140.2% 153.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   99.9% 93.6% 111.0% 137.5% 106.9% 82.8% 0.0% 0.0%   1000.0 Liquidity  2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024 2025/3 2025e N/A 2026e N/A Quick Ratio   0.1 0.2 0.2 0.2 0.2 0.3 0.0 0.0   Current Ratio   0.6 0.7 0.8 0.8 0.7 0.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024 2025/3 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   -1,577.5 -1,094.2 -874.6 -995.6 -1,834.8 -1,189.5 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  2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024 2025/3 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   189 204 200 210 179 215 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   189 204 200 210 188 215 0 0   EBIT / employee   144 165 166 175 147 174 0 0   Net earnings / employee   -1 28 19 22 -10 5 0 0