Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TRAPPEMANDEN 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% 1.5% 1.5%   Bankruptcy risk   1.9% 1.1% 1.0% 1.2% 1.0% 1.1% 11.9% 11.6%   Credit score (0-100)   72 84 86 81 87 84 20 21   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   0.9 131.3 226.5 90.3 358.1 218.1 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   4,631 5,683 5,686 5,694 6,597 5,995 0.0 0.0   EBITDA   366 977 1,055 807 1,935 1,243 0.0 0.0   EBIT   180 611 604 379 1,471 722 0.0 0.0   Pre-tax profit (PTP)   137.7 577.8 582.7 342.2 1,439.5 700.2 0.0 0.0   Net earnings   97.8 461.2 500.7 200.1 1,120.2 522.9 0.0 0.0   Pre-tax profit without non-rec. items   138 578 583 342 1,440 700 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   946 2,033 1,702 1,459 1,602 1,531 0.0 0.0   Shareholders equity total   1,976 2,437 2,638 2,338 2,958 2,481 2,356 2,356   Interest-bearing liabilities   1,013 549 494 1,162 1,495 2,107 0.0 0.0   Balance sheet total (assets)   3,887 3,919 4,301 4,338 5,045 5,337 2,356 2,356   Net Debt   549 223 -299 561 -37.4 459 -2,356 -2,356     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   4,631 5,683 5,686 5,694 6,597 5,995 0.0 0.0   Gross profit growth   0.0% 22.7% 0.0% 0.1% 15.9% -9.1% -100.0% 0.0%   Employees   0 0 0 0 0 11 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)   3,887 3,919 4,301 4,338 5,045 5,337 2,356 2,356   Balance sheet change%   7.3% 0.8% 9.8% 0.9% 16.3% 5.8% -55.9% 0.0%   Added value   365.8 976.9 1,054.9 807.1 1,898.2 1,242.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   287 722 -782 -671 -322 -592 -1,531 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 (%)   3.9% 10.7% 10.6% 6.7% 22.3% 12.0% 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 %   4.8% 15.7% 14.7% 8.8% 31.3% 14.0% 0.0% 0.0%   ROI %   6.0% 20.4% 19.8% 11.4% 36.9% 16.0% 0.0% 0.0%   ROE %   5.1% 20.9% 19.7% 8.0% 42.3% 19.2% 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 %   50.8% 62.2% 61.3% 53.9% 58.6% 46.5% 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, %   150.0% 22.9% -28.4% 69.6% -1.9% 36.9% 0.0% 0.0%   Gearing %   51.3% 22.5% 18.7% 49.7% 50.5% 84.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.0% 4.2% 4.1% 4.5% 2.3% 1.4% 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   1.0 0.5 0.9 0.5 0.9 0.6 0.0 0.0   Current Ratio   1.5 1.2 1.5 1.4 1.6 1.3 0.0 0.0   Cash and cash equivalent   464.8 326.0 793.0 601.0 1,532.0 1,648.8 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 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   164.8 151.8 58.7 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   895.0 268.4 800.3 756.6 1,221.3 815.0 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 0 113 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 113 0 0   EBIT / employee   0 0 0 0 0 66 0 0   Net earnings / employee   0 0 0 0 0 48 0 0