Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TRØJBORGVEJ 74 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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   2.1% 1.4% 0.7% 0.7% 0.8% 2.7% 8.0% 7.8%   Credit score (0-100)   69 79 93 93 91 59 31 31   Credit rating   BBB A AA AA AA BBB BB BB   Credit limit (kDKK)   2.9 1,404.5 9,553.2 11,979.8 10,750.8 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   -794 972 8,242 7,172 7,412 7,202 0.0 0.0   EBITDA   -794 972 8,242 7,172 7,412 7,202 0.0 0.0   EBIT   -794 78,385 10,421 24,551 8,431 -27,730 0.0 0.0   Pre-tax profit (PTP)   -1,719.6 86,775.9 8,980.1 23,322.1 7,297.8 -28,946.7 0.0 0.0   Net earnings   -1,431.6 69,780.1 7,004.5 18,191.3 5,692.3 -22,578.4 0.0 0.0   Pre-tax profit without non-rec. items   -1,720 86,776 8,980 23,322 7,298 -28,947 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   97,967 217,235 219,509 236,906 237,926 202,993 0.0 0.0   Shareholders equity total   54,959 124,739 101,743 119,935 125,627 99,548 96,448 96,448   Interest-bearing liabilities   111,943 216,375 127,346 125,518 123,669 121,800 0.0 0.0   Balance sheet total (assets)   177,450 365,903 254,507 274,450 278,061 241,417 96,448 96,448   Net Debt   111,836 86,601 127,298 124,461 121,400 119,755 -96,448 -96,448     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   -794 972 8,242 7,172 7,412 7,202 0.0 0.0   Gross profit growth   0.0% 0.0% 747.7% -13.0% 3.3% -2.8% -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)   177,450 365,903 254,507 274,450 278,061 241,417 96,448 96,448   Balance sheet change%   151.6% 106.2% -30.4% 7.8% 1.3% -13.2% -60.0% 0.0%   Added value   -793.8 78,385.4 10,421.3 24,550.9 8,431.1 -27,730.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   50,048 119,268 2,274 17,397 1,020 -34,933 -202,993 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 -1.0 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 (%)   100.0% 8,061.9% 126.4% 342.3% 113.8% -385.0% 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 %   -0.6% 32.7% 3.5% 9.5% 3.3% -10.4% 0.0% 0.0%   ROI %   -0.7% 33.5% 3.6% 9.6% 3.3% -10.5% 0.0% 0.0%   ROE %   -2.6% 77.7% 6.2% 16.4% 4.6% -20.1% 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 %   31.0% 34.1% 40.0% 43.7% 45.2% 41.2% 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, %   -14,088.5% 8,907.0% 1,544.4% 1,735.3% 1,638.0% 1,662.8% 0.0% 0.0%   Gearing %   203.7% 173.5% 125.2% 104.7% 98.4% 122.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.6% 1.2% 1.1% 1.4% 1.4% 1.6% 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   0.7 1.6 7.1 8.3 8.5 9.4 0.0 0.0   Current Ratio   0.7 1.6 7.0 8.1 8.5 9.3 0.0 0.0   Cash and cash equivalent   107.1 129,773.6 48.0 1,057.0 2,269.3 2,044.3 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   -42,631.4 57,097.5 29,998.8 32,907.6 35,399.5 34,288.8 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