Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Tribe Technology 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.8%   Bankruptcy risk   6.3% 7.7% 6.2% 5.5% 11.9% 4.9% 14.6% 11.3%   Credit score (0-100)   40 34 39 42 20 43 14 20   Credit rating   BBB BB BBB BBB BB BBB BB BB   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)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,449 1,853 2,141 1,619 1,778 3,167 0.0 0.0   EBITDA   111 325 630 533 303 829 0.0 0.0   EBIT   71.4 50.7 139 58.9 -171 601 0.0 0.0   Pre-tax profit (PTP)   59.4 51.3 89.1 49.0 -124.9 523.6 0.0 0.0   Net earnings   45.8 37.5 54.7 38.3 -98.0 408.1 0.0 0.0   Pre-tax profit without non-rec. items   59.4 51.3 89.1 49.0 -125 524 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   49.9 1,657 1,186 711 237 0.0 0.0 0.0   Shareholders equity total   257 295 349 388 290 698 573 573   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   703 2,338 3,100 1,265 1,276 966 573 573   Net Debt   -79.6 -359 -956 -33.8 -21.3 -24.7 -573 -573     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   1,449 1,853 2,141 1,619 1,778 3,167 0.0 0.0   Gross profit growth   0.0% 27.8% 15.5% -24.3% 9.8% 78.1% -100.0% 0.0%   Employees   3 4 4 4 5 8 0 0   Employee growth %   0.0% 33.3% 0.0% 0.0% 25.0% 60.0% -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)   703 2,338 3,100 1,265 1,276 966 573 573   Balance sheet change%   0.0% 232.5% 32.6% -59.2% 0.9% -24.3% -40.7% 0.0%   Added value   110.9 325.1 629.6 533.3 303.4 828.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   10 1,332 -962 -949 -949 -465 0 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 -1.0 1.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 (%)   4.9% 2.7% 6.5% 3.6% -9.6% 19.0% 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 %   10.2% 3.8% 3.3% 2.5% -9.6% 53.6% 0.0% 0.0%   ROI %   27.8% 20.9% 27.6% 14.1% -31.3% 113.7% 0.0% 0.0%   ROE %   17.8% 13.6% 17.0% 10.4% -28.9% 82.7% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   42.2% 15.5% 11.3% 30.7% 22.7% 72.2% 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, %   -71.8% -110.5% -151.9% -6.3% -7.0% -3.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   1.8 0.4 0.7 0.6 1.1 3.4 0.0 0.0   Current Ratio   1.4 0.3 0.7 0.6 1.1 3.4 0.0 0.0   Cash and cash equivalent   79.6 359.3 956.4 33.8 21.3 24.7 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   172.4 -1,396.8 -869.7 -323.4 86.6 656.0 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   37 81 157 133 61 104 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   37 81 157 133 61 104 0 0   EBIT / employee   24 13 35 15 -34 75 0 0   Net earnings / employee   15 9 14 10 -20 51 0 0