Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TM MATERIALER 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.7% 2.7%   Bankruptcy risk   1.8% 2.8% 1.8% 1.6% 2.0% 2.3% 9.5% 9.3%   Credit score (0-100)   74 61 71 74 68 63 26 26   Credit rating   A BBB A A A BBB BB BB   Credit limit (kDKK)   2.0 0.0 1.6 8.0 0.4 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 0 0 0 0 0 0 0   Gross profit   1,164 103 834 954 799 757 0.0 0.0   EBITDA   200 181 230 233 150 149 0.0 0.0   EBIT   111 89.1 139 191 104 102 0.0 0.0   Pre-tax profit (PTP)   86.2 35.9 91.0 138.7 58.8 63.3 0.0 0.0   Net earnings   72.6 28.4 80.3 108.1 46.1 46.5 0.0 0.0   Pre-tax profit without non-rec. items   86.2 35.9 91.0 139 58.8 63.3 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   2,428 2,336 2,245 2,203 2,209 2,162 0.0 0.0   Shareholders equity total   2,396 2,425 2,505 2,612 2,658 2,705 2,580 2,580   Interest-bearing liabilities   1,790 1,521 1,452 1,424 1,354 1,282 0.0 0.0   Balance sheet total (assets)   4,652 4,424 4,808 4,580 4,381 4,524 2,580 2,580   Net Debt   1,026 959 278 437 702 525 -2,580 -2,580     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   1,164 103 834 954 799 757 0.0 0.0   Gross profit growth   -4.4% -91.1% 708.5% 14.4% -16.2% -5.3% -100.0% 0.0%   Employees   0 0 0 0 0 4 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)   4,652 4,424 4,808 4,580 4,381 4,524 2,580 2,580   Balance sheet change%   70.2% -4.9% 8.7% -4.7% -4.3% 3.3% -43.0% 0.0%   Added value   200.5 180.5 229.9 233.3 145.9 149.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,193 -183 -183 -84 -40 -93 -2,162 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  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 (%)   9.6% 86.4% 16.6% 20.0% 13.0% 13.5% 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 %   3.0% 2.0% 3.0% 4.1% 2.3% 2.3% 0.0% 0.0%   ROI %   3.4% 2.2% 3.5% 4.8% 2.6% 2.5% 0.0% 0.0%   ROE %   3.1% 1.2% 3.3% 4.2% 1.7% 1.7% 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 %   51.7% 54.8% 52.1% 57.0% 60.7% 59.8% 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, %   512.0% 531.2% 120.7% 187.2% 467.4% 352.4% 0.0% 0.0%   Gearing %   74.7% 62.7% 58.0% 54.5% 50.9% 47.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.8% 3.2% 3.3% 3.7% 3.3% 2.9% 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   1.1 1.2 1.4 1.9 1.8 1.4 0.0 0.0   Current Ratio   3.0 3.9 2.8 4.0 5.4 4.2 0.0 0.0   Cash and cash equivalent   763.9 562.5 1,174.3 987.6 651.6 756.9 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   1,482.6 1,556.5 1,652.9 1,787.0 1,766.6 1,797.0 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 37 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 37 0 0   EBIT / employee   0 0 0 0 0 26 0 0   Net earnings / employee   0 0 0 0 0 12 0 0