Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

IDÉBANK THY HOLDING 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 2018/6 2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.1%   Bankruptcy risk   5.9% 0.0% 3.4% 3.1% 3.4% 9.5% 20.3% 16.0%   Credit score (0-100)   41 0 56 56 52 25 4 12   Credit rating   BBB N/A BBB BBB BBB BB B BB   Credit limit (kDKK)   -0.0 12.2 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 2018/6 2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -18.8 -19.3 -14.8 -5.7 -8.4 -11.6 0.0 0.0   EBITDA   -18.8 -19.3 -14.8 -5.7 -8.4 -11.6 0.0 0.0   EBIT   -57.1 -57.6 -14.8 -5.7 -8.4 -11.6 0.0 0.0   Pre-tax profit (PTP)   27.7 117.3 144.2 -45.9 -30.7 -1,070.0 0.0 0.0   Net earnings   52.9 131.3 154.7 -26.5 -27.0 -1,083.1 0.0 0.0   Pre-tax profit without non-rec. items   27.7 117 144 -45.9 -30.7 -1,070 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   4.3 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   16.2 148 302 276 249 -834 -914 -914   Interest-bearing liabilities   529 593 862 910 928 958 914 914   Balance sheet total (assets)   574 805 1,257 1,230 1,246 194 0.0 0.0   Net Debt   523 591 856 907 925 958 914 914     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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   -18.8 -19.3 -14.8 -5.7 -8.4 -11.6 0.0 0.0   Gross profit growth   -106.4% -2.8% 23.3% 61.8% -49.4% -36.9% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 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)   574 805 1,257 1,230 1,246 194 0 0   Balance sheet change%   53.3% 40.2% 56.1% -2.1% 1.3% -84.5% -100.0% 0.0%   Added value   -18.8 -19.3 -14.8 -5.7 -8.4 -11.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -77 -77 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   -2.0 -3.0 -4.0 -5.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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 (%)   304.0% 298.4% 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 %   7.9% 19.3% 16.3% 10.6% -0.1% -29.5% 0.0% 0.0%   ROI %   8.1% 20.6% 17.6% -1.5% -0.1% -40.6% 0.0% 0.0%   ROE %   27.0% 160.3% 68.8% -9.2% -10.3% -489.6% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   2.8% 18.3% 24.0% 22.4% 20.0% -81.2% -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, %   -2,787.8% -3,059.5% -5,783.6% -16,041.2% -10,956.1% -8,284.7% 0.0% 0.0%   Gearing %   3,260.2% 401.6% 285.1% 330.1% 373.1% -114.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.4% 2.9% 3.3% 3.1% 3.2% 67.5% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.6 0.7 0.7 0.7 0.7 0.0 0.0 0.0   Current Ratio   0.6 0.7 0.7 0.7 0.7 0.0 0.0 0.0   Cash and cash equivalent   6.1 2.1 5.6 3.4 2.9 0.2 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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   -206.7 -204.4 -260.7 -323.5 -338.7 -1,027.1 -457.1 -457.1   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2018/6 2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0