Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

T.H. HOLDING AF 19.9.2002 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  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% 1.8% 1.8%   Bankruptcy risk   2.2% 4.0% 5.2% 2.9% 3.5% 1.9% 8.9% 8.9%   Credit score (0-100)   68 51 43 57 53 69 28 28   Credit rating   BBB BBB BBB BBB BBB A BB BB   Credit limit (kDKK)   0.1 0.0 0.0 0.0 0.0 0.9 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   448 1,678 -48.1 67.5 56.9 132 0.0 0.0   EBITDA   448 1,678 -48.1 67.5 -216 132 0.0 0.0   EBIT   348 1,579 -207 -84.3 -340 -11.5 0.0 0.0   Pre-tax profit (PTP)   402.6 1,530.2 -228.9 -111.2 -364.1 -29.8 0.0 0.0   Net earnings   401.1 1,530.2 -228.9 86.8 -364.1 -29.8 0.0 0.0   Pre-tax profit without non-rec. items   403 1,530 -229 -111 -364 -29.8 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   423 390 1,406 2,223 2,099 1,955 0.0 0.0   Shareholders equity total   1,527 3,057 2,828 3,617 3,253 3,223 2,396 2,396   Interest-bearing liabilities   328 111 1,648 3,056 3,292 3,435 0.0 0.0   Balance sheet total (assets)   1,948 3,245 4,497 6,830 6,726 6,792 2,396 2,396   Net Debt   236 -746 1,646 2,961 3,096 3,285 -2,396 -2,396     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   448 1,678 -48.1 67.5 56.9 132 0.0 0.0   Gross profit growth   0.0% 274.7% 0.0% 0.0% -15.7% 132.1% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,948 3,245 4,497 6,830 6,726 6,792 2,396 2,396   Balance sheet change%   22.4% 66.6% 38.6% 51.9% -1.5% 1.0% -64.7% 0.0%   Added value   447.9 1,678.4 -48.1 67.5 -188.6 132.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   323 -132 857 -37 1,066 -287 -1,865 -702   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 -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 (%)   77.7% 94.1% 431.0% -124.8% -598.1% -8.7% 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 %   23.1% 60.8% -5.4% -1.5% -5.0% -0.2% 0.0% 0.0%   ROI %   23.7% 62.9% -5.4% -1.5% -5.1% -0.2% 0.0% 0.0%   ROE %   28.3% 66.8% -7.8% 2.7% -10.6% -0.9% 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 %   78.4% 94.2% 62.9% 53.0% 48.4% 47.5% 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, %   52.8% -44.5% -3,421.2% 4,386.0% -1,432.2% 2,487.2% 0.0% 0.0%   Gearing %   21.5% 3.6% 58.3% 84.5% 101.2% 106.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.8% 22.3% 2.4% 1.1% 0.8% 0.5% 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   3.6 15.2 1.9 1.4 0.6 0.6 0.0 0.0   Current Ratio   3.6 15.2 1.9 1.4 1.2 1.2 0.0 0.0   Cash and cash equivalent   91.6 857.6 2.5 94.8 196.3 149.8 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   1,103.7 2,666.4 1,421.5 1,259.2 542.0 655.8 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0