Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

About Time A/S 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% 3.6%   Bankruptcy risk   1.2% 1.4% 4.6% 3.5% 15.6% 18.5% 20.3% 18.0%   Credit score (0-100)   83 80 46 51 12 7 5 8   Credit rating   A A BBB BBB BB B B B   Credit limit (kDKK)   1,074.1 492.8 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   8,151 4,925 2,143 2,353 -942 -452 0.0 0.0   EBITDA   3,401 -185 -2,765 -1,087 -1,019 -452 0.0 0.0   EBIT   2,674 -372 -3,583 -1,128 -1,019 -452 0.0 0.0   Pre-tax profit (PTP)   2,646.9 1,520.6 -3,423.1 -970.8 -933.5 -450.7 0.0 0.0   Net earnings   2,074.2 1,176.8 -2,767.5 -921.1 -938.6 -454.6 0.0 0.0   Pre-tax profit without non-rec. items   2,647 1,521 -3,423 -971 -933 -451 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   1,057 1,143 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   45,960 47,647 45,188 14,267 4,329 3,874 -1,126 -1,126   Interest-bearing liabilities   793 676 799 40.5 351 58.8 1,126 1,126   Balance sheet total (assets)   55,248 52,484 49,198 15,505 4,829 4,074 0.0 0.0   Net Debt   -8,863 -12,647 -5,218 -2,335 154 45.0 1,126 1,126     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   8,151 4,925 2,143 2,353 -942 -452 0.0 0.0   Gross profit growth   17.6% -39.6% -56.5% 9.8% 0.0% 52.0% 0.0% 0.0%   Employees   14 11 9 5 0 0 0 0   Employee growth %   -17.6% -21.4% -18.2% -44.4% -100.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   55,248 52,484 49,198 15,505 4,829 4,074 0 0   Balance sheet change%   2.2% -5.0% -6.3% -68.5% -68.9% -15.6% -100.0% 0.0%   Added value   3,401.0 -185.4 -2,765.2 -1,086.7 -977.7 -451.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -12,621 -100 -1,961 -41 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 -3.0 -4.0 -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 (%)   32.8% -7.6% -167.2% -47.9% 108.2% 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 %   5.1% 2.9% -6.6% -2.8% -9.1% -10.1% 0.0% 0.0%   ROI %   6.1% 3.3% -7.2% -3.0% -9.7% -10.5% 0.0% 0.0%   ROE %   4.6% 2.5% -6.0% -3.1% -10.1% -11.1% 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 %   83.2% 90.8% 91.9% 92.0% 89.6% 95.1% -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, %   -260.6% 6,821.7% 188.7% 214.9% -15.1% -10.0% 0.0% 0.0%   Gearing %   1.7% 1.4% 1.8% 0.3% 8.1% 1.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   18.8% 6.8% 6.6% 18.8% 4.9% 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   4.6 9.1 11.9 13.0 1.5 0.1 0.0 0.0   Current Ratio   5.8 10.9 13.0 13.0 9.6 20.3 0.0 0.0   Cash and cash equivalent   9,655.8 13,322.7 6,016.1 2,375.7 197.3 13.7 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   44,297.8 46,487.6 45,292.8 14,176.0 4,328.5 3,873.9 -563.0 -563.0   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   243 -17 -307 -217 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   243 -17 -307 -217 0 0 0 0   EBIT / employee   191 -34 -398 -226 0 0 0 0   Net earnings / employee   148 107 -307 -184 0 0 0 0