Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Trine Tuxen Jewelry 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.2% 2.2%   Bankruptcy risk   2.8% 1.9% 1.5% 1.4% 1.2% 0.9% 9.1% 9.1%   Credit score (0-100)   61 71 77 77 83 86 27 27   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.0 0.5 17.5 31.3 101.1 228.5 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   595 1,763 2,063 1,934 1,899 2,521 0.0 0.0   EBITDA   266 829 1,048 587 485 625 0.0 0.0   EBIT   223 785 1,004 542 410 538 0.0 0.0   Pre-tax profit (PTP)   226.9 783.1 983.1 529.3 392.7 540.5 0.0 0.0   Net earnings   177.0 609.3 762.8 409.8 299.4 416.6 0.0 0.0   Pre-tax profit without non-rec. items   227 783 983 529 393 540 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   0.0 0.0 0.0 98.3 291 338 0.0 0.0   Shareholders equity total   505 1,114 1,877 2,287 2,186 2,303 1,953 1,953   Interest-bearing liabilities   112 111 50.6 0.6 336 612 0.0 0.0   Balance sheet total (assets)   1,124 1,834 3,121 3,031 3,333 3,949 1,953 1,953   Net Debt   -295 -823 -1,859 -1,929 -1,011 -436 -1,953 -1,953     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   595 1,763 2,063 1,934 1,899 2,521 0.0 0.0   Gross profit growth   0.0% 196.1% 17.1% -6.3% -1.8% 32.8% -100.0% 0.0%   Employees   2 3 3 4 3 4 0 0   Employee growth %   0.0% 50.0% 0.0% 33.3% -25.0% 33.3% -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)   1,124 1,834 3,121 3,031 3,333 3,949 1,953 1,953   Balance sheet change%   0.0% 63.1% 70.1% -2.9% 10.0% 18.5% -50.5% 0.0%   Added value   265.9 828.6 1,047.8 586.7 455.0 625.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   130 -87 -87 10 74 -40 -338 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 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 (%)   37.4% 44.6% 48.7% 28.0% 21.6% 21.3% 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 %   20.4% 53.2% 40.6% 17.6% 12.9% 15.0% 0.0% 0.0%   ROI %   34.9% 82.5% 62.8% 25.5% 17.0% 20.0% 0.0% 0.0%   ROE %   35.0% 75.2% 51.0% 19.7% 13.4% 18.6% 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 %   44.9% 60.7% 60.1% 75.5% 65.6% 58.3% 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, %   -110.8% -99.3% -177.4% -328.8% -208.4% -69.8% 0.0% 0.0%   Gearing %   22.2% 10.0% 2.7% 0.0% 15.4% 26.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.4% 4.1% 27.9% 48.9% 10.3% 1.2% 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   1.1 1.5 2.0 2.9 1.7 0.9 0.0 0.0   Current Ratio   1.6 2.4 2.5 3.9 2.6 2.2 0.0 0.0   Cash and cash equivalent   406.9 934.1 1,909.8 1,929.7 1,347.4 1,048.4 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% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   347.4 990.4 1,787.0 2,128.3 1,818.4 1,888.1 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 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   133 276 349 147 152 156 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   133 276 349 147 162 156 0 0   EBIT / employee   111 262 335 135 137 135 0 0   Net earnings / employee   89 203 254 102 100 104 0 0