TYROLL'S MASKINFABRIK ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  2.7% 4.9% 5.4% 2.2% 5.3%  
Credit score (0-100)  61 44 40 65 41  
Credit rating  BBB BBB BBB BBB BBB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  3,142 1,857 1,384 2,357 1,841  
EBITDA  409 -816 -526 897 -229  
EBIT  409 -816 -545 865 -261  
Pre-tax profit (PTP)  404.8 -824.4 -551.4 852.9 -267.4  
Net earnings  314.7 -643.4 -425.8 657.9 -209.1  
Pre-tax profit without non-rec. items  405 -824 -551 853 -267  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  10.0 10.0 153 121 88.3  
Shareholders equity total  1,392 748 322 980 771  
Interest-bearing liabilities  20.9 0.0 200 37.2 37.2  
Balance sheet total (assets)  2,626 1,645 1,141 1,519 1,408  

Net Debt  -420 -520 129 -159 -244  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  3,142 1,857 1,384 2,357 1,841  
Gross profit growth  -5.9% -40.9% -25.5% 70.3% -21.9%  
Employees  6 6 5 3 3  
Employee growth %  0.0% 0.0% -16.7% -40.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  2,626 1,645 1,141 1,519 1,408  
Balance sheet change%  8.8% -37.4% -30.6% 33.1% -7.3%  
Added value  408.8 -816.3 -526.1 883.9 -228.9  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 124 -65 -65  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  2.0 -1.0 -2.0 1.0 -1.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  13.0% -44.0% -39.4% 36.7% -14.2%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  16.2% -38.2% -39.1% 65.0% -17.8%  
ROI %  27.4% -64.4% -60.0% 87.0% -26.1%  
ROE %  21.9% -60.1% -79.5% 101.0% -23.9%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  53.0% 45.5% 28.3% 64.5% 54.8%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -102.8% 63.7% -24.6% -17.7% 106.7%  
Gearing %  1.5% 0.0% 62.0% 3.8% 4.8%  
Net interest  0 0 0 0 0  
Financing costs %  38.2% 77.9% 6.4% 10.2% 16.9%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  2.3 2.6 1.8 3.8 2.0  
Current Ratio  2.3 2.6 1.8 3.9 2.1  
Cash and cash equivalent  441.4 520.1 70.6 195.9 281.4  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  1,481.7 1,013.3 439.1 1,037.8 682.9  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  68 -136 -105 295 -76  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  68 -136 -105 299 -76  
EBIT / employee  68 -136 -109 288 -87  
Net earnings / employee  52 -107 -85 219 -70