CVR number 43802828
Industry 47.1120 Retail sale in non-specialised stores with food, beverages or tobacco predominating

TISTRUP BRUGSFORENING

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
Loading...

Loading...

Loading...

Loading...

Loading...

Loading...

Loading...
Bankruptcy Risk 
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  1.9% 2.3% 1.9% 1.1% 2.5%  
Credit score (0-100)  72 66 70 84 62  
Credit rating  A BBB A A BBB  
Credit limit (mDKK)  0.0 0.0 0.0 0.5 0.0  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (mDKK) 
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
Net sales  37 37 38 41 44  
Gross profit  4.7 4.6 4.8 5.3 3.8  
EBITDA  0.8 0.9 0.8 1.5 0.1  
EBIT  -0.1 -0.0 -0.1 0.8 -0.5  
Pre-tax profit (PTP)  -0.1 0.0 0.0 1.0 -0.3  
Net earnings  -0.1 0.0 0.0 0.8 -0.2  
Pre-tax profit without non-rec. items  -0.1 0.0 0.0 1.0 -0.3  
 
See the entire income statement

Balance sheet (mDKK) 
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
Tangible assets total  13.4 12.9 12.3 12.7 12.1  
Shareholders equity total  8.2 8.2 8.3 9.0 8.9  
Interest-bearing liabilities  4.2 4.7 3.9 3.1 2.3  
Balance sheet total (assets)  16.8 17.1 16.4 16.5 16.7  
Net Debt  4.1 4.0 3.5 3.0 1.7  
 
See the entire balance sheet

Volume 
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
Net sales  37 37 38 41 44  
Net sales growth  3.6% -0.5% 2.8% 8.8% 8.8%  
Gross profit  4.7 4.6 4.8 5.3 3.8  
Gross profit growth  -10.9% -1.9% 3.2% 10.6% -28.8%  
Employees  9 8 9 8 8  
Employee growth %  12.5% -11.1% 12.5% -11.1% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  17 17 16 17 17  
Balance sheet change%  -3.0% 1.5% -4.2% 0.9% 1.1%  
Added value  0.8 0.9 0.8 1.7 0.1  
Added value %  2.1% 2.4% 2.1% 4.2% 0.2%  
Investments  -1 -1 -1 -0 -1  
Net sales trend  2.0 -1.0 1.0 2.0 3.0  
EBIT trend  -1.0 -2.0 -3.0 1.0 -1.0  

Profitability 
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
EBITDA %  2.1% 2.4% 2.1% 3.6% 0.2%  
EBIT %  -0.3% -0.1% -0.3% 2.0% -1.2%  
EBIT to gross profit (%)  -2.6% -1.0% -2.7% 15.2% -14.4%  
Net Earnings %  -0.1% 0.0% 0.0% 1.9% -0.4%  
Profit before depreciation and extraordinary items %  2.3% 2.5% 2.5% 3.6% 0.9%  
Pre tax profit less extraordinaries %  -0.2% 0.0% 0.0% 2.5% -0.6%  
ROA %  0.3% 0.8% 0.7% 6.6% -1.1%  
ROI %  0.4% 1.0% 0.9% 8.2% -1.4%  
ROE %  -0.6% 0.0% 0.1% 9.1% -2.2%  

Solidity 
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
Equity ratio %  48.9% 48.2% 50.4% 54.7% 53.0%  
Relative indebtedness %  21.5% 22.4% 19.8% 16.2% 15.8%  
Relative net indebtedness %  21.3% 20.5% 18.6% 16.0% 14.4%  
Net int. bear. debt to EBITDA, %  518.2% 453.0% 441.8% 205.0% 2,157.2%  
Gearing %  50.4% 56.5% 47.4% 34.5% 26.4%  
Net interest  0 0 0 0 0  
Financing costs %  2.6% 2.9% 2.5% 2.0% 2.5%  

Liquidity 
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
Quick Ratio  0.2 0.3 0.2 0.2 0.3  
Current Ratio  0.5 0.7 0.7 0.7 0.7  
Cash and cash equivalent  0.1 0.7 0.4 0.1 0.6  

Capital use efficiency 
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
Trade debtors turnover (days)  2.2 1.8 1.7 1.6 1.4  
Trade creditors turnover (days)  33.4 353.0 242.3 204.7 358.8  
Current assets / Net sales %  6.3% 8.4% 7.7% 6.7% 7.9%  
Net working capital  -2.6 -1.1 -1.2 -1.3 -1.8  
Net working capital %  -7.2% -3.0% -3.2% -3.3% -4.0%  

Employee efficiency 
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
Net sales / employee  4 5 4 5 6  
Added value / employee  0 0 0 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 0  
EBIT / employee  -0 -0 -0 0 -0  
Net earnings / employee  -0 0 0 0 -0