Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Tberg 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   13.0% 8.1% 4.5% 4.4% 4.3% 2.3% 10.6% 10.6%   Credit score (0-100)   19 30 45 47 47 65 23 23   Credit rating   BB BB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.1 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   554 25.3 -18.1 -11.5 -55.6 -49.4 0.0 0.0   EBITDA   461 7.8 -18.1 -11.5 -55.6 -49.4 0.0 0.0   EBIT   461 7.8 -18.1 -11.5 -55.6 -49.4 0.0 0.0   Pre-tax profit (PTP)   458.7 120.6 894.8 -437.0 3,260.3 1,431.0 0.0 0.0   Net earnings   357.8 93.1 697.7 -437.0 3,260.3 1,145.9 0.0 0.0   Pre-tax profit without non-rec. items   459 121 895 -437 3,260 1,431 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   362 455 1,153 716 3,976 5,122 5,082 5,082   Interest-bearing liabilities   2.3 0.0 0.0 104 4.1 1.2 0.0 0.0   Balance sheet total (assets)   514 488 1,344 826 3,990 5,422 5,082 5,082   Net Debt   -402 -448 -647 -24.6 -3,322 -4,704 -5,082 -5,082     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   554 25.3 -18.1 -11.5 -55.6 -49.4 0.0 0.0   Gross profit growth   0.0% -95.4% 0.0% 36.5% -382.8% 11.2% 0.0% 0.0%   Employees   1 0 0 0 0 0 0 0   Employee growth %   0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   514 488 1,344 826 3,990 5,422 5,082 5,082   Balance sheet change%   9,697.9% -5.0% 175.2% -38.5% 383.1% 35.9% -6.3% 0.0%   Added value   461.3 7.8 -18.1 -11.5 -55.6 -49.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 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 -1.0 -2.0 -3.0 -4.0 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 (%)   83.3% 30.9% 100.0% 100.0% 100.0% 100.0% 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 %   177.6% 25.2% 97.8% -1.1% 135.6% 30.4% 0.0% 0.0%   ROI %   249.6% 30.8% 111.5% -1.2% 136.1% 31.5% 0.0% 0.0%   ROE %   195.4% 22.8% 86.8% -46.8% 139.0% 25.2% 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 %   70.4% 93.2% 85.8% 86.7% 99.6% 94.5% 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, %   -87.2% -5,726.0% 3,569.3% 213.4% 5,978.9% 9,531.6% 0.0% 0.0%   Gearing %   0.6% 0.0% 0.0% 14.5% 0.1% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   157.2% 486.5% 0.0% 817.3% 11.3% 45.7% 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   3.1 13.4 3.4 1.2 235.0 15.7 0.0 0.0   Current Ratio   3.1 13.4 3.4 1.2 235.0 15.7 0.0 0.0   Cash and cash equivalent   404.7 447.8 646.8 128.7 3,326.4 4,705.2 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 0.0 193.4 66.0 103.4 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   321.4 -4.4 -159.1 -106.9 39.7 -275.9 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   461 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   461 0 0 0 0 0 0 0   EBIT / employee   461 0 0 0 0 0 0 0   Net earnings / employee   358 0 0 0 0 0 0 0