Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TBC 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   0.5% 0.7% 0.6% 0.6% 1.0% 0.6% 7.7% 7.7%   Credit score (0-100)   98 95 98 97 86 97 32 32   Credit rating   AA AA AA AA A AA BB BB   Credit limit (kDKK)   9,612.4 9,765.6 11,720.8 12,335.9 7,700.5 14,132.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -34.0 -49.0 -74.0 -58.0 -56.7 -58.0 0.0 0.0   EBITDA   -34.0 -49.0 -74.0 -58.0 -56.7 -58.0 0.0 0.0   EBIT   -34.0 -49.0 -74.0 -58.0 -56.7 -58.0 0.0 0.0   Pre-tax profit (PTP)   16,137.0 8,389.0 14,553.0 6,784.0 11,002.0 8,224.3 0.0 0.0   Net earnings   15,978.0 8,116.0 14,524.0 6,455.0 11,017.7 8,074.3 0.0 0.0   Pre-tax profit without non-rec. items   16,137 8,389 14,553 6,784 11,002 8,224 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   98,275 106,338 120,805 127,205 138,165 146,181 59,856 59,856   Interest-bearing liabilities   39.0 0.0 0.0 1,343 7,291 4,903 0.0 0.0   Balance sheet total (assets)   105,061 107,504 123,631 130,173 145,456 152,432 59,856 59,856   Net Debt   39.0 -39.0 -431 978 7,288 4,756 -59,856 -59,856     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -34.0 -49.0 -74.0 -58.0 -56.7 -58.0 0.0 0.0   Gross profit growth   20.9% -44.1% -51.0% 21.6% 2.2% -2.2% 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)   105,061 107,504 123,631 130,173 145,456 152,432 59,856 59,856   Balance sheet change%   27.6% 2.3% 15.0% 5.3% 11.7% 4.8% -60.7% 0.0%   Added value   -34.0 -49.0 -74.0 -58.0 -56.7 -58.0 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   -3.0 -4.0 -5.0 -5.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   100.0% 100.0% 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 %   17.2% 8.3% 13.0% 5.4% 8.0% 5.6% 0.0% 0.0%   ROI %   17.2% 8.3% 13.2% 5.5% 8.1% 5.6% 0.0% 0.0%   ROE %   17.7% 7.9% 12.8% 5.2% 8.3% 5.7% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   93.5% 98.9% 97.7% 97.7% 95.0% 95.9% 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, %   -114.7% 79.6% 582.4% -1,686.2% -12,842.7% -8,200.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 1.1% 5.3% 3.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 2,112.8% 0.0% 0.9% 1.3% 0.7% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   159.0 16.1 49.2 2.0 1.2 99.6 0.0 0.0   Current Ratio   159.0 16.1 49.2 2.0 1.2 99.6 0.0 0.0   Cash and cash equivalent   0.0 39.0 431.0 365.0 2.9 146.5 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   18,962.0 17,613.0 25,868.0 1,569.0 294.4 6,934.7 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e 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