Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Tabte Horisonter ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Bankruptcy risk for industry   2.7% 2.7% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 4.7% 5.2% 3.0% 2.0% 14.3% 14.3%   Credit score (0-100)   0 0 48 45 59 70 15 14   Credit rating   N/A N/A BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales   0 0 16,475 19,784 18,608 21,119 21,119 21,119   Gross profit   0.0 0.0 3,016 2,624 2,610 3,106 0.0 0.0   EBITDA   0.0 0.0 913 345 573 876 0.0 0.0   EBIT   0.0 0.0 900 334 564 852 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 970.8 230.5 357.9 747.2 0.0 0.0   Net earnings   0.0 0.0 748.8 178.0 281.7 580.6 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 971 230 358 747 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Tangible assets total   0.0 0.0 0.0 81.5 81.5 83.9 0.0 0.0   Shareholders equity total   0.0 0.0 1,259 1,437 1,540 1,855 1,230 1,230   Interest-bearing liabilities   0.0 0.0 100 0.0 11.8 17.8 0.0 0.0   Balance sheet total (assets)   0.0 0.0 3,145 3,403 4,774 4,894 1,230 1,230   Net Debt   0.0 0.0 -2,914 -2,090 -3,117 -2,897 -1,230 -1,230     See the entire balance sheet 1000.0 Volume  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales   0 0 16,475 19,784 18,608 21,119 21,119 21,119   Net sales growth   0.0% 0.0% 0.0% 20.1% -5.9% 13.5% 0.0% 0.0%   Gross profit   0.0 0.0 3,016 2,624 2,610 3,106 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -13.0% -0.5% 19.0% -100.0% 0.0%   Employees   0 0 6 6 6 5 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -16.7% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0 0 3,145 3,403 4,774 4,894 1,230 1,230   Balance sheet change%   0.0% 0.0% 0.0% 8.2% 40.3% 2.5% -74.9% 0.0%   Added value   0.0 0.0 913.1 345.4 574.6 876.1 0.0 0.0   Added value %   0.0% 0.0% 5.5% 1.7% 3.1% 4.1% 0.0% 0.0%   Investments   0 0 -13 71 -9 -22 -84 0   Net sales trend   0.0 0.0 0.0 1.0 -1.0 1.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A EBITDA %   0.0% 0.0% 5.5% 1.7% 3.1% 4.1% 0.0% 0.0%   EBIT %   0.0% 0.0% 5.5% 1.7% 3.0% 4.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 29.9% 12.7% 21.6% 27.4% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 4.5% 0.9% 1.5% 2.7% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 4.6% 1.0% 1.6% 2.9% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 5.9% 1.2% 1.9% 3.5% 0.0% 0.0%   ROA %   0.0% 0.0% 32.0% 11.4% 19.2% 31.3% 0.0% 0.0%   ROI %   0.0% 0.0% 74.1% 26.2% 26.5% 55.9% 0.0% 0.0%   ROE %   0.0% 0.0% 59.5% 13.2% 18.9% 34.2% 0.0% 0.0%   1000.0 Solidity  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Equity ratio %   0.0% 0.0% 83.5% 82.3% 85.3% 82.0% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 11.5% 9.9% 17.4% 14.4% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% -6.8% -0.6% 0.6% 0.6% -5.8% -5.8%   Net int. bear. debt to EBITDA, %   0.0% 0.0% -319.2% -605.1% -544.0% -330.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 7.9% 0.0% 0.8% 1.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 71.7% 271.9% 639.9% 1,423.2% 0.0% 0.0%   1000.0 Liquidity  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Quick Ratio   0.0 0.0 11.7 8.8 16.2 10.6 0.0 0.0   Current Ratio   0.0 0.0 1.8 1.4 1.3 1.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 3,014.0 2,089.8 3,129.0 2,914.8 0.0 0.0   1000.0 Capital use efficiency  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e 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 2.2 2.0 3.3 5.6 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 19.0% 13.7% 23.1% 20.3% 5.8% 5.8%   Net working capital   0.0 0.0 1,070.0 584.7 295.2 290.1 0.0 0.0   Net working capital %   0.0% 0.0% 6.5% 3.0% 1.6% 1.4% 0.0% 0.0%   1000.0 Employee efficiency  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales / employee   0 0 2,746 3,297 3,101 4,224 0 0   Added value / employee   0 0 152 58 96 175 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 152 58 95 175 0 0   EBIT / employee   0 0 150 56 94 170 0 0   Net earnings / employee   0 0 125 30 47 116 0 0