Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TRAINYOUREYES.COM ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.8%   Bankruptcy risk   1.9% 1.8% 1.8% 1.9% 1.9% 1.9% 12.3% 13.9%   Credit score (0-100)   72 74 73 70 68 69 18 16   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   0.5 1.0 1.0 0.5 0.5 0.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   515 585 689 662 793 885 0.0 0.0   EBITDA   339 244 275 280 220 235 0.0 0.0   EBIT   304 209 245 256 207 233 0.0 0.0   Pre-tax profit (PTP)   221.0 132.8 173.3 159.2 156.7 179.0 0.0 0.0   Net earnings   210.0 110.4 132.9 123.5 121.8 138.3 0.0 0.0   Pre-tax profit without non-rec. items   221 133 173 159 157 179 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   3,323 3,288 3,258 3,235 3,199 3,197 0.0 0.0   Shareholders equity total   1,233 1,294 1,372 1,195 1,217 1,255 647 647   Interest-bearing liabilities   2,216 2,077 1,905 2,151 2,096 2,013 0.0 0.0   Balance sheet total (assets)   3,576 3,539 3,427 3,539 3,463 3,454 647 647   Net Debt   2,215 2,075 1,905 2,005 2,036 1,972 -647 -647     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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   515 585 689 662 793 885 0.0 0.0   Gross profit growth   -16.4% 13.5% 17.8% -3.8% 19.8% 11.5% -100.0% 0.0%   Employees   1 2 2 2 2 3 0 0   Employee growth %   0.0% 100.0% 0.0% 0.0% 0.0% 50.0% -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)   3,576 3,539 3,427 3,539 3,463 3,454 647 647   Balance sheet change%   -1.8% -1.0% -3.1% 3.3% -2.1% -0.3% -81.3% 0.0%   Added value   339.0 243.8 275.4 279.9 230.2 234.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   389 -70 13 -119 -49 -3 -2,815 -384   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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 (%)   59.0% 35.7% 35.6% 38.7% 26.1% 26.4% 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 %   8.5% 5.9% 7.0% 7.4% 5.9% 6.7% 0.0% 0.0%   ROI %   8.8% 6.1% 7.4% 7.7% 6.2% 7.1% 0.0% 0.0%   ROE %   17.8% 8.7% 10.0% 9.6% 10.1% 11.2% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   34.5% 36.6% 40.0% 33.8% 35.1% 36.3% 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, %   653.4% 851.2% 691.7% 716.6% 924.1% 839.5% 0.0% 0.0%   Gearing %   179.7% 160.5% 138.9% 180.0% 172.2% 160.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.7% 3.5% 3.6% 4.8% 2.4% 2.6% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.3 0.3 0.2 0.5 0.4 0.3 0.0 0.0   Current Ratio   0.4 0.5 0.4 0.6 0.5 0.5 0.0 0.0   Cash and cash equivalent   1.0 2.2 0.4 145.4 60.1 41.2 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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   -384.0 -286.9 -290.0 -209.2 -226.3 -250.5 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   339 122 138 140 115 78 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   339 122 138 140 110 78 0 0   EBIT / employee   304 104 123 128 103 78 0 0   Net earnings / employee   210 55 66 62 61 46 0 0