Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TYPOGRAPHIC 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 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.3% 2.3% 1.7% 1.5% 3.2% 1.4% 8.4% 7.9%   Credit score (0-100)   67 66 73 75 55 77 29 31   Credit rating   BBB BBB A A BBB A BB BB   Credit limit (kDKK)   0.1 0.1 7.5 23.1 0.0 50.0 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   8,806 9,383 10,861 11,785 10,471 9,721 0.0 0.0   EBITDA   1,274 1,178 3,083 2,591 1,071 2,216 0.0 0.0   EBIT   305 -181 1,852 1,388 14.4 1,200 0.0 0.0   Pre-tax profit (PTP)   27.7 -781.2 1,384.3 1,028.0 -550.6 644.8 0.0 0.0   Net earnings   12.8 -499.4 863.7 749.1 -422.9 543.0 0.0 0.0   Pre-tax profit without non-rec. items   27.7 -781 1,384 1,028 -551 645 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   2,161 8,046 7,811 7,242 6,501 6,021 0.0 0.0   Shareholders equity total   3,650 2,416 3,279 3,828 2,756 3,299 2,799 2,799   Interest-bearing liabilities   4,025 5,219 3,723 3,875 6,452 6,459 0.0 0.0   Balance sheet total (assets)   12,907 16,188 17,720 18,141 18,008 16,097 2,799 2,799   Net Debt   4,015 5,208 2,718 3,871 6,436 6,447 -2,686 -2,686     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   8,806 9,383 10,861 11,785 10,471 9,721 0.0 0.0   Gross profit growth   -2.9% 6.5% 15.8% 8.5% -11.1% -7.2% -100.0% 0.0%   Employees   22 22 19 22 20 16 0 0   Employee growth %   -4.3% 0.0% -13.6% 15.8% -9.1% -20.0% -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)   12,907 16,188 17,720 18,141 18,008 16,097 2,799 2,799   Balance sheet change%   16.7% 25.4% 9.5% 2.4% -0.7% -10.6% -82.6% 0.0%   Added value   1,274.5 1,178.3 3,082.8 2,591.0 1,217.6 2,216.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,093 4,495 -1,495 -1,801 -1,822 -1,521 -6,021 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 1.0 2.0 3.0 4.0 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 (%)   3.5% -1.9% 17.1% 11.8% 0.1% 12.3% 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 %   2.6% -1.2% 10.9% 7.7% 0.1% 8.0% 0.0% 0.0%   ROI %   4.0% -1.8% 16.2% 13.0% 0.1% 12.1% 0.0% 0.0%   ROE %   0.4% -16.5% 30.3% 21.1% -12.8% 17.9% 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 %   28.3% 14.9% 18.5% 21.1% 15.3% 20.5% 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, %   315.1% 442.0% 88.2% 149.4% 601.2% 290.9% 0.0% 0.0%   Gearing %   110.3% 216.0% 113.5% 101.2% 234.1% 195.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.2% 13.0% 10.5% 9.5% 10.9% 11.2% 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   0.8 0.5 0.6 0.4 0.3 0.3 0.0 0.0   Current Ratio   1.5 1.2 1.1 1.1 1.0 1.0 0.0 0.0   Cash and cash equivalent   9.3 10.4 1,006.0 4.3 15.4 12.8 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   3,680.1 1,270.9 941.6 819.6 -74.2 27.3 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   58 54 162 118 61 139 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   58 54 162 118 54 139 0 0   EBIT / employee   14 -8 97 63 1 75 0 0   Net earnings / employee   1 -23 45 34 -21 34 0 0