Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TORNUM AUTO A/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% 2.9% 2.9%   Bankruptcy risk   1.7% 3.0% 3.8% 3.5% 2.2% 2.0% 17.5% 17.5%   Credit score (0-100)   75 59 51 51 65 67 9 9   Credit rating   A BBB BBB BBB BBB A B B   Credit limit (kDKK)   1.7 0.0 0.0 0.0 0.0 0.1 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   1,947 1,650 1,632 1,588 1,841 2,022 0.0 0.0   EBITDA   619 -14.1 202 256 321 333 0.0 0.0   EBIT   525 -103 115 181 246 265 0.0 0.0   Pre-tax profit (PTP)   396.5 -235.4 -15.3 48.8 118.5 151.8 0.0 0.0   Net earnings   308.5 -184.7 -15.3 27.6 92.1 128.2 0.0 0.0   Pre-tax profit without non-rec. items   397 -235 -15.3 48.8 118 152 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   3,252 3,239 3,116 3,040 3,013 2,981 0.0 0.0   Shareholders equity total   976 671 656 683 775 804 15.6 15.6   Interest-bearing liabilities   2,323 2,651 2,477 2,232 2,190 2,012 0.0 0.0   Balance sheet total (assets)   4,157 4,129 4,163 3,824 3,890 3,824 15.6 15.6   Net Debt   2,262 2,556 2,384 2,132 2,047 1,854 -15.6 -15.6     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   1,947 1,650 1,632 1,588 1,841 2,022 0.0 0.0   Gross profit growth   -1.5% -15.2% -1.1% -2.7% 15.9% 9.8% -100.0% 0.0%   Employees   4 4 4 3 4 4 0 0   Employee growth %   0.0% 0.0% 0.0% -25.0% 33.3% 0.0% -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)   4,157 4,129 4,163 3,824 3,890 3,824 16 16   Balance sheet change%   -1.5% -0.7% 0.8% -8.1% 1.7% -1.7% -99.6% 0.0%   Added value   619.5 -14.1 201.5 256.5 321.6 333.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -83 -103 -209 -152 -102 -101 -2,981 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 3.0 4.0 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 (%)   27.0% -6.3% 7.1% 11.4% 13.3% 13.1% 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 %   12.5% -2.3% 2.8% 4.5% 7.3% 7.6% 0.0% 0.0%   ROI %   14.6% -2.7% 3.3% 5.4% 8.5% 9.1% 0.0% 0.0%   ROE %   35.0% -22.4% -2.3% 4.1% 12.6% 16.2% 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 %   23.5% 16.3% 15.8% 17.9% 19.9% 21.0% 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, %   365.1% -18,065.6% 1,183.2% 831.3% 637.1% 555.9% 0.0% 0.0%   Gearing %   238.1% 395.1% 377.8% 326.7% 282.5% 250.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.4% 5.6% 5.1% 5.6% 7.3% 6.7% 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   0.3 0.3 0.3 0.3 0.5 0.5 0.0 0.0   Current Ratio   0.6 0.4 0.5 0.4 0.6 0.6 0.0 0.0   Cash and cash equivalent   61.4 95.1 92.8 100.5 143.4 158.1 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   -704.2 -1,158.7 -1,130.6 -1,373.2 -652.9 -635.0 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  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   155 -4 50 85 80 83 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   155 -4 50 85 80 83 0 0   EBIT / employee   131 -26 29 60 61 66 0 0   Net earnings / employee   77 -46 -4 9 23 32 0 0