Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ENTREPRENØR TOMMY PEDERSEN 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% 6.1% 6.1%   Bankruptcy risk   5.7% 3.6% 4.6% 6.5% 5.3% 4.4% 16.1% 15.8%   Credit score (0-100)   41 54 46 35 41 46 11 12   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)  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   974 1,192 1,121 1,212 1,179 1,159 0.0 0.0   EBITDA   66.5 77.2 187 229 210 194 0.0 0.0   EBIT   29.6 27.2 30.2 44.3 27.6 38.7 0.0 0.0   Pre-tax profit (PTP)   29.4 23.2 27.0 41.8 25.8 38.7 0.0 0.0   Net earnings   22.5 13.2 19.4 30.5 18.8 28.7 0.0 0.0   Pre-tax profit without non-rec. items   29.4 23.2 27.0 41.8 25.8 38.7 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   146 405 690 505 323 180 0.0 0.0   Shareholders equity total   602 615 435 365 284 313 233 233   Interest-bearing liabilities   0.0 142 41.1 0.0 61.4 386 0.0 0.0   Balance sheet total (assets)   1,573 1,862 1,088 1,186 907 1,093 233 233   Net Debt   -42.0 -376 -160 -125 -329 357 -233 -233     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   974 1,192 1,121 1,212 1,179 1,159 0.0 0.0   Gross profit growth   7.5% 22.4% -6.0% 8.2% -2.8% -1.7% -100.0% 0.0%   Employees   2 2 2 2 2 2 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)   1,573 1,862 1,088 1,186 907 1,093 233 233   Balance sheet change%   40.5% 18.4% -41.6% 9.0% -23.5% 20.5% -78.7% 0.0%   Added value   66.5 77.2 187.0 229.2 212.5 193.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -53 209 128 -370 -365 -298 -180 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 (%)   3.0% 2.3% 2.7% 3.7% 2.3% 3.3% 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 %   2.2% 1.6% 2.0% 3.9% 2.6% 3.9% 0.0% 0.0%   ROI %   4.9% 3.8% 4.5% 9.1% 6.8% 6.9% 0.0% 0.0%   ROE %   3.8% 2.2% 3.7% 7.6% 5.8% 9.6% 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 %   38.3% 33.0% 39.9% 30.8% 31.3% 28.6% 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, %   -63.2% -487.3% -85.7% -54.6% -156.8% 184.3% 0.0% 0.0%   Gearing %   0.0% 23.0% 9.5% 0.0% 21.6% 123.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.5% 5.4% 3.4% 12.4% 6.0% 0.0% 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   1.4 1.2 0.6 0.8 0.9 1.2 0.0 0.0   Current Ratio   1.4 1.2 0.6 0.8 0.9 1.2 0.0 0.0   Cash and cash equivalent   42.0 518.1 201.4 125.1 390.6 29.0 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   398.9 189.1 -241.3 -148.1 -29.2 141.1 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   33 39 94 115 106 97 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   33 39 94 115 105 97 0 0   EBIT / employee   15 14 15 22 14 19 0 0   Net earnings / employee   11 7 10 15 9 14 0 0