Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Brf. TRYG Onlinehandel 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 4.1%   Bankruptcy risk   1.7% 2.5% 2.3% 4.5% 18.5% 21.5% 20.4% 17.9%   Credit score (0-100)   75 64 66 46 7 4 4 8   Credit rating   A BBB BBB BBB B B B B   Credit limit (kDKK)   2.6 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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   5,450 5,680 4,848 1,818 589 -176 0.0 0.0   EBITDA   1,635 1,224 1,144 -1,899 -7,787 -289 0.0 0.0   EBIT   524 113 33.7 -2,985 -8,602 -289 0.0 0.0   Pre-tax profit (PTP)   384.0 -231.8 -361.7 -3,226.7 -8,774.1 -322.7 0.0 0.0   Net earnings   299.4 -181.0 -283.2 -2,517.6 -6,845.0 -252.5 0.0 0.0   Pre-tax profit without non-rec. items   384 -232 -362 -3,227 -8,774 -323 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   50.0 25.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   326 145 -138 2,344 -501 -753 -803 -803   Interest-bearing liabilities   12,953 13,305 14,534 8,899 2,349 225 803 803   Balance sheet total (assets)   20,831 20,336 20,936 17,707 2,987 92.1 0.0 0.0   Net Debt   12,133 11,981 12,946 8,443 2,158 225 803 803     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   5,450 5,680 4,848 1,818 589 -176 0.0 0.0   Gross profit growth   0.0% 4.2% -14.6% -62.5% -67.6% 0.0% 0.0% 0.0%   Employees   8 9 7 7 4 0 0 0   Employee growth %   0.0% 12.5% -22.2% 0.0% -42.9% -100.0% 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)   20,831 20,336 20,936 17,707 2,987 92 0 0   Balance sheet change%   9.2% -2.4% 3.0% -15.4% -83.1% -96.9% -100.0% 0.0%   Added value   1,634.6 1,223.6 1,144.4 -1,899.1 -7,515.9 -289.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,221 -2,221 -2,221 -2,171 -14,471 0 0 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 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   9.6% 2.0% 0.7% -164.2% -1,460.9% 164.4% 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% 0.6% 0.2% -15.4% -81.2% -12.8% 0.0% 0.0%   ROI %   3.2% 0.8% 0.2% -21.8% -118.7% -19.0% 0.0% 0.0%   ROE %   169.8% -76.9% -2.7% -21.6% -256.8% -16.4% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   1.6% 0.7% -0.7% 13.2% -14.4% -89.1% -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, %   742.3% 979.2% 1,131.2% -444.6% -27.7% -77.7% 0.0% 0.0%   Gearing %   3,973.3% 9,175.6% -10,520.3% 379.6% -469.3% -29.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.9% 2.6% 2.8% 2.1% 3.1% 3.5% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.2 0.2 0.3 0.3 1.0 0.1 0.0 0.0   Current Ratio   0.2 0.2 0.3 0.3 1.0 0.1 0.0 0.0   Cash and cash equivalent   819.9 1,323.7 1,588.7 455.6 191.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   -15,610.8 -14,731.8 -13,959.8 -10,864.5 -147.8 -753.2 -401.6 -401.6   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   204 136 163 -271 -1,879 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   204 136 163 -271 -1,947 0 0 0   EBIT / employee   65 13 5 -426 -2,150 0 0 0   Net earnings / employee   37 -20 -40 -360 -1,711 0 0 0