Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TORBEN ANTONSEN HOLDING 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% 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   50.9 26.7 -9.2 -8.0 -4.5 -3.8 0.0 0.0   EBITDA   50.9 26.7 -9.2 -8.0 -4.5 -3.8 0.0 0.0   EBIT   50.9 26.7 -9.2 -8.0 -4.5 -3.8 0.0 0.0   Pre-tax profit (PTP)   190.5 43.6 80.2 -233.4 -299.8 14.7 0.0 0.0   Net earnings   169.0 34.0 78.1 -232.3 -299.7 14.7 0.0 0.0   Pre-tax profit without non-rec. items   190 43.6 80.2 -233 -300 14.7 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   1,100 0.0 0.0 0.0 63.7 63.7 0.0 0.0   Shareholders equity total   2,338 2,262 2,227 1,880 1,463 1,355 1,352 1,352   Interest-bearing liabilities   475 73.6 73.6 139 427 85.0 0.0 0.0   Balance sheet total (assets)   2,844 2,345 2,327 2,030 1,900 1,448 1,352 1,352   Net Debt   349 -1,014 -926 -785 -664 -987 -1,352 -1,352     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   50.9 26.7 -9.2 -8.0 -4.5 -3.8 0.0 0.0   Gross profit growth   33.3% -47.6% 0.0% 12.2% 44.5% 15.9% 0.0% 0.0%   Employees   0 0 0 0 1 1 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)   2,844 2,345 2,327 2,030 1,900 1,448 1,352 1,352   Balance sheet change%   -0.6% -17.5% -0.8% -12.8% -6.4% -23.8% -6.6% 0.0%   Added value   50.9 26.7 -9.2 -8.0 -4.5 -3.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 -1,100 0 0 64 0 -64 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 -1.0 -2.0 -3.0 -4.0 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   7.0% 2.1% 3.7% -4.4% -14.6% 27.7% 0.0% 0.0%   ROI %   7.1% 2.2% 3.7% -4.4% -14.6% 27.9% 0.0% 0.0%   ROE %   7.3% 1.5% 3.5% -11.3% -17.9% 1.0% 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 %   82.2% 96.4% 95.7% 92.6% 77.0% 93.6% 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, %   686.6% -3,800.1% 10,114.5% 9,760.4% 14,892.2% 26,327.2% 0.0% 0.0%   Gearing %   20.3% 3.3% 3.3% 7.4% 29.2% 6.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.9% 4.3% 8.4% 130.2% 4.9% 175.4% 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   6.4 21.1 16.6 9.8 3.0 15.0 0.0 0.0   Current Ratio   6.4 21.1 16.6 9.8 3.0 15.0 0.0 0.0   Cash and cash equivalent   125.6 1,087.1 999.7 923.4 1,091.2 1,072.3 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   1,000.0 1,677.8 617.6 490.2 -41.2 300.5 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   0 0 0 0 -4 -4 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 -4 -4 0 0   EBIT / employee   0 0 0 0 -4 -4 0 0   Net earnings / employee   0 0 0 0 -300 15 0 0   Application planning & rights & technical implementation CreditReports.dk Privacy Policy Disclaimer Click here to report an error or submit an improvement suggestion for developers. 1