Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

T.A. MEAT 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   6.0% 6.0% 5.1% 3.8% 3.3% 4.4% 11.8% 11.6%   Credit score (0-100)   40 39 42 50 54 47 20 21   Credit rating   BBB BBB BBB BBB BBB BBB 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,693 2,002 2,027 2,640 2,688 1,947 0.0 0.0   EBITDA   298 542 693 1,327 970 350 0.0 0.0   EBIT   233 491 571 1,054 899 167 0.0 0.0   Pre-tax profit (PTP)   232.9 470.8 548.1 1,030.7 902.6 175.5 0.0 0.0   Net earnings   178.2 365.5 423.2 799.6 699.9 133.4 0.0 0.0   Pre-tax profit without non-rec. items   233 471 548 1,031 903 175 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   323 813 689 748 278 763 0.0 0.0   Shareholders equity total   1,777 2,006 2,292 2,955 3,518 3,214 2,954 2,954   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   4,482 5,862 6,046 7,736 8,415 6,542 2,954 2,954   Net Debt   -1,697 -3,028 -1,892 -2,419 -3,754 -1,725 -2,954 -2,954     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   1,693 2,002 2,027 2,640 2,688 1,947 0.0 0.0   Gross profit growth   -10.1% 18.3% 1.2% 30.3% 1.8% -27.5% -100.0% 0.0%   Employees   3 3 3 3 3 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   4,482 5,862 6,046 7,736 8,415 6,542 2,954 2,954   Balance sheet change%   -9.1% 30.8% 3.1% 28.0% 8.8% -22.3% -54.8% 0.0%   Added value   297.8 542.3 692.8 1,327.1 1,172.1 350.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -104 438 -246 -214 -541 302 -763 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   13.8% 24.5% 28.2% 39.9% 33.4% 8.6% 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 %   4.9% 9.5% 9.6% 15.3% 11.3% 2.4% 0.0% 0.0%   ROI %   12.8% 23.9% 24.8% 39.2% 27.5% 5.3% 0.0% 0.0%   ROE %   10.1% 19.3% 19.7% 30.5% 21.6% 4.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   39.7% 34.2% 37.9% 38.2% 41.8% 49.1% 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, %   -569.9% -558.3% -273.2% -182.3% -387.0% -492.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.5 1.4 1.4 1.4 1.6 1.7 0.0 0.0   Current Ratio   1.6 1.4 1.5 1.5 1.7 1.8 0.0 0.0   Cash and cash equivalent   1,697.2 3,027.6 1,892.5 2,418.8 3,753.7 1,725.3 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   1,540.5 1,431.8 1,673.1 2,268.7 3,264.4 2,469.3 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   99 181 231 442 391 117 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   99 181 231 442 323 117 0 0   EBIT / employee   78 164 190 351 300 56 0 0   Net earnings / employee   59 122 141 267 233 44 0 0