Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

S&P Pensionsmægler TOJ K/S 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% 0.8% 0.8%   Bankruptcy risk   11.3% 27.3% 34.4% 36.3% 12.6% 13.6% 18.0% 17.7%   Credit score (0-100)   23 3 1 0 18 15 8 9   Credit rating   BB B C C BB BB B B   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)  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   767 1,335 1,265 1,216 1,340 1,329 0.0 0.0   EBITDA   683 1,181 1,136 1,062 1,207 1,151 0.0 0.0   EBIT   683 1,181 1,136 1,062 1,192 1,126 0.0 0.0   Pre-tax profit (PTP)   614.5 1,061.5 1,010.8 955.0 1,072.8 1,013.2 0.0 0.0   Net earnings   614.5 1,061.5 1,010.8 955.0 1,072.8 1,013.2 0.0 0.0   Pre-tax profit without non-rec. items   615 1,061 1,011 955 1,073 1,013 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 0.0 68.0 129 0.0 0.0   Shareholders equity total   393 368 356 69.2 248 222 222 222   Interest-bearing liabilities   0.0 0.0 0.0 0.0 99.5 113 0.0 0.0   Balance sheet total (assets)   500 386 448 194 366 352 222 222   Net Debt   -373 -255 -351 -12.2 -11.9 -111 -222 -222     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   767 1,335 1,265 1,216 1,340 1,329 0.0 0.0   Gross profit growth   0.0% 74.2% -5.3% -3.9% 10.3% -0.9% -100.0% 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)   500 386 448 194 366 352 222 222   Balance sheet change%   0.0% -22.7% 16.1% -56.8% 88.9% -3.7% -37.2% 0.0%   Added value   682.8 1,181.2 1,136.0 1,062.4 1,192.5 1,151.1 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 54 36 -129 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 (%)   89.1% 88.5% 89.8% 87.4% 89.0% 84.7% 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 %   136.7% 266.8% 272.3% 330.9% 426.0% 313.4% 0.0% 0.0%   ROI %   173.6% 310.2% 313.8% 500.0% 572.0% 330.3% 0.0% 0.0%   ROE %   156.2% 278.8% 279.2% 449.5% 676.0% 431.4% 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 %   78.7% 95.4% 79.3% 35.7% 67.8% 62.8% 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, %   -54.6% -21.6% -30.9% -1.1% -1.0% -9.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 40.1% 50.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 240.6% 106.4% 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   4.7 21.7 4.8 1.6 2.5 1.7 0.0 0.0   Current Ratio   4.7 21.7 4.8 1.6 2.5 1.7 0.0 0.0   Cash and cash equivalent   372.8 255.3 351.5 12.2 111.4 223.3 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   393.3 368.2 355.7 69.2 180.2 92.3 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  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   683 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   683 0 0 0 0 0 0 0   EBIT / employee   683 0 0 0 0 0 0 0   Net earnings / employee   615 0 0 0 0 0 0 0