Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TIGER & PARTNERE 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 7.3%   Bankruptcy risk   16.0% 32.6% 12.5% 33.2% 12.1% 28.1% 13.4% 10.8%   Credit score (0-100)   13 1 20 1 18 1 16 23   Credit rating   BB C BB C BB B 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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,228 851 1,725 626 1,433 2,592 0.0 0.0   EBITDA   250 -179 324 -264 98.4 1,963 0.0 0.0   EBIT   29.9 -262 318 -270 92.5 1,963 0.0 0.0   Pre-tax profit (PTP)   29.9 -261.7 318.4 -270.0 91.8 1,962.6 0.0 0.0   Net earnings   29.9 -261.7 318.4 -270.0 91.8 1,689.2 0.0 0.0   Pre-tax profit without non-rec. items   29.9 -262 318 -270 91.8 1,963 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   72.9 0.0 23.7 17.8 11.9 0.0 0.0 0.0   Shareholders equity total   -719 -981 -663 -933 -841 848 723 723   Interest-bearing liabilities   98.4 212 169 211 88.5 3.1 0.0 0.0   Balance sheet total (assets)   440 354 481 257 457 1,208 723 723   Net Debt   -104 12.6 -149 112 -217 3.1 -723 -723     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   1,228 851 1,725 626 1,433 2,592 0.0 0.0   Gross profit growth   -2.6% -30.7% 102.7% -63.7% 129.0% 80.8% -100.0% 0.0%   Employees   0 3 4 3 3 2 0 0   Employee growth %   0.0% 0.0% 33.3% -25.0% 0.0% -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)   440 354 481 257 457 1,208 723 723   Balance sheet change%   -33.3% -19.5% 36.0% -46.6% 77.7% 164.2% -40.1% 0.0%   Added value   249.8 -178.8 324.4 -264.0 98.4 1,963.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -440 -166 18 -12 -12 -12 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 1.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   2.4% -30.7% 18.5% -43.1% 6.5% 75.7% 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 %   2.3% -21.0% 25.7% -23.1% 7.4% 156.7% 0.0% 0.0%   ROI %   19.5% -168.7% 167.3% -141.9% 61.6% 417.7% 0.0% 0.0%   ROE %   5.4% -65.9% 76.2% -73.1% 25.7% 258.8% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   -62.0% -73.5% -57.9% -78.4% -64.8% 70.2% 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, %   -41.6% -7.1% -45.9% -42.4% -220.3% 0.2% 0.0% 0.0%   Gearing %   -13.7% -21.6% -25.5% -22.7% -10.5% 0.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.4% 0.9% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.2 0.1 0.3 0.1 0.2 3.4 0.0 0.0   Current Ratio   0.2 0.2 0.3 0.1 0.2 3.4 0.0 0.0   Cash and cash equivalent   202.3 199.1 317.7 99.5 305.4 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   -932.3 -1,111.1 -816.4 -1,080.5 -982.7 848.3 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 -60 81 -88 33 982 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -60 81 -88 33 982 0 0   EBIT / employee   0 -87 80 -90 31 982 0 0   Net earnings / employee   0 -87 80 -90 31 845 0 0