Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TAGGAARD MOVERS 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   5.9% 5.9% 5.9% 5.9% 5.9% 5.9% 1.5% 5.9%   Bankruptcy risk   2.8% 1.8% 1.0% 0.9% 0.7% 0.7% 11.6% 9.4%   Credit score (0-100)   61 73 86 89 95 93 21 26   Credit rating   BBB A A A AA AA BB BB   Credit limit (kDKK)   0.0 1.6 255.7 637.3 1,043.3 714.1 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   906 2,247 3,794 6,310 7,491 7,748 0.0 0.0   EBITDA   171 1,465 1,917 3,366 3,549 1,547 0.0 0.0   EBIT   144 1,400 1,783 3,107 3,095 852 0.0 0.0   Pre-tax profit (PTP)   131.2 1,371.8 1,733.0 3,036.3 3,026.8 871.5 0.0 0.0   Net earnings   101.3 1,064.4 1,341.8 2,381.5 2,387.8 679.3 0.0 0.0   Pre-tax profit without non-rec. items   131 1,372 1,733 3,036 3,027 871 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   154 450 835 1,362 2,108 2,076 0.0 0.0   Shareholders equity total   631 1,695 2,437 4,318 6,206 4,385 3,155 3,155   Interest-bearing liabilities   0.0 0.4 737 480 645 1,546 0.0 0.0   Balance sheet total (assets)   1,045 2,397 4,211 6,184 8,116 6,958 3,155 3,155   Net Debt   -284 -522 -784 -2,157 -3,431 -1,565 -3,155 -3,155     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   906 2,247 3,794 6,310 7,491 7,748 0.0 0.0   Gross profit growth   74.1% 148.0% 68.8% 66.3% 18.7% 3.4% -100.0% 0.0%   Employees   0 4 5 5 7 10 0 0   Employee growth %   0.0% 0.0% 25.0% 0.0% 40.0% 42.9% -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)   1,045 2,397 4,211 6,184 8,116 6,958 3,155 3,155   Balance sheet change%   15.3% 129.5% 75.6% 46.9% 31.2% -14.3% -54.7% 0.0%   Added value   171.2 1,464.6 1,917.1 3,366.1 3,354.6 1,546.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   63 231 251 268 292 -727 -2,076 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 5.0 5.0 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 (%)   15.8% 62.3% 47.0% 49.2% 41.3% 11.0% 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 %   14.7% 81.4% 54.0% 59.8% 43.6% 12.6% 0.0% 0.0%   ROI %   21.3% 113.6% 70.1% 75.3% 52.6% 14.7% 0.0% 0.0%   ROE %   16.0% 91.5% 65.0% 70.5% 45.4% 12.8% 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 %   60.4% 70.7% 57.9% 69.8% 76.5% 63.0% 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, %   -165.7% -35.6% -40.9% -64.1% -96.7% -101.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 30.2% 11.1% 10.4% 35.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 13,865.7% 13.7% 11.6% 16.7% 7.1% 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   2.4 3.2 2.0 2.8 3.2 1.8 0.0 0.0   Current Ratio   2.4 3.2 2.0 2.8 3.2 1.9 0.0 0.0   Cash and cash equivalent   283.7 522.5 1,520.4 2,637.0 4,075.9 3,111.6 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   514.2 1,348.3 1,716.8 3,101.9 4,063.4 2,262.5 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   0 366 383 673 479 155 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 366 383 673 507 155 0 0   EBIT / employee   0 350 357 621 442 85 0 0   Net earnings / employee   0 266 268 476 341 68 0 0