Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Tryl for mig ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 1.4% 1.4%   Bankruptcy risk   20.4% 14.0% 25.5% 13.1% 14.2% 11.9% 15.7% 15.5%   Credit score (0-100)   6 17 3 16 14 19 12 13   Credit rating   B BB B BB BB BB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 -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 35 18 177 521 855 855 855   Gross profit   15.1 12.8 -13.8 43.7 110 65.2 0.0 0.0   EBITDA   15.1 -9.2 -20.7 0.5 25.1 0.8 0.0 0.0   EBIT   15.1 -10.9 -20.7 0.5 25.1 0.8 0.0 0.0   Pre-tax profit (PTP)   15.3 10.8 -20.9 0.0 24.4 0.0 0.0 0.0   Net earnings   15.3 10.8 -20.9 0.0 24.4 -0.0 0.0 0.0   Pre-tax profit without non-rec. items   15.3 -10.8 -20.9 0.0 24.4 0.0 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   34.7 45.5 24.6 24.6 49.1 49.1 -0.0 -0.0   Interest-bearing liabilities   0.0 0.0 1.0 1.2 5.1 6.9 0.0 0.0   Balance sheet total (assets)   34.7 52.3 29.1 71.1 181 186 0.0 0.0   Net Debt   -34.7 -44.2 -22.0 -63.4 -176 -125 0.0 0.0     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 35 18 177 521 855 855 855   Net sales growth   0.0% 0.0% -48.1% 861.2% 194.5% 64.1% 0.0% 0.0%   Gross profit   15.1 12.8 -13.8 43.7 110 65.2 0.0 0.0   Gross profit growth   0.0% -15.2% 0.0% 0.0% 152.6% -41.0% -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 -0.1 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   35 52 29 71 181 186 0 0   Balance sheet change%   0.0% 50.8% -44.4% 144.3% 154.3% 2.7% -100.0% 0.0%   Added value   15.1 -9.0 -20.7 0.5 25.1 0.8 0.0 0.0   Added value %   0.0% -25.5% -112.7% 0.3% 4.8%   0.0% 0.0%   Investments   0 -2 0 0 0 0 0 0   Net sales trend   0.0 0.0 -1.0 1.0 2.0 3.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 1.0 2.0 3.0 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% -25.8% -112.7% 0.3% 4.8% 0.1% 0.0% 0.0%   EBIT %   0.0% -30.8% -112.7% 0.3% 4.8% 0.1% 0.0% 0.0%   EBIT to gross profit (%)   100.0% -85.3% 150.0% 1.1% 22.7% 1.2% 0.0% 0.0%   Net Earnings %   0.0% 30.5% -113.5% 0.0% 4.7% -0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 35.5% -113.5% 0.0% 4.7% -0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% -30.5% -113.5% 0.0% 4.7% 0.0% 0.0% 0.0%   ROA %   43.6% -25.1% -50.9% 0.9% 19.9% 0.4% 0.0% 0.0%   ROI %   43.6% -27.3% -58.3% 1.8% 62.6% 1.4% 0.0% 0.0%   ROE %   44.1% 27.0% -59.6% 0.0% 66.3% -0.0% 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 %   100.0% 87.0% 84.7% 34.7% 27.1% 26.4% -100.0% -100.0%   Relative indebtedness %   0.0% 19.2% 24.2% 26.3% 25.3% 16.0% 0.0% 0.0%   Relative net indebtedness %   0.0% -105.5% -100.4% -10.3% -9.4% 0.6% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -229.4% 482.7% 105.9% -13,523.2% -700.8% -15,976.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 4.0% 4.7% 10.5% 14.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 31.3% 43.3% 20.2% 12.9% 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   0.0 7.7 6.5 1.5 1.4 1.4 0.0 0.0   Current Ratio   0.0 7.7 6.5 1.5 1.4 1.4 0.0 0.0   Cash and cash equivalent   34.7 44.2 22.9 64.6 180.8 131.8 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 29.2 0.0 13.4 0.0 5.5 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% 147.6% 158.1% 40.2% 34.7% 21.7% 0.0% 0.0%   Net working capital   34.7 45.5 24.6 24.6 49.1 49.1 -0.0 -0.0   Net working capital %   0.0% 128.4% 133.9% 13.9% 9.4% 5.7% -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