Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TEAMTRONIC 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  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   2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3%   Bankruptcy risk   2.1% 4.4% 2.1% 2.2% 1.4% 2.5% 4.3% 4.2%   Credit score (0-100)   69 47 65 66 77 62 48 49   Credit rating   A BBB BBB BBB A BBB BBB BBB   Credit limit (kDKK)   0.5 0.0 0.4 0.4 105.4 0.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 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   6,985 5,470 9,104 12,023 13,161 19,187 0.0 0.0   EBITDA   1,649 -147 1,563 3,380 4,000 9,706 0.0 0.0   EBIT   1,152 -571 1,186 3,001 3,625 9,006 0.0 0.0   Pre-tax profit (PTP)   1,185.5 -509.4 1,786.7 3,000.5 3,098.7 7,906.1 0.0 0.0   Net earnings   915.1 -410.5 1,385.9 2,326.4 2,386.0 6,148.3 0.0 0.0   Pre-tax profit without non-rec. items   1,185 -509 1,787 3,001 3,099 7,906 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   157 72.2 190 166 275 2,626 0.0 0.0   Shareholders equity total   4,297 3,886 5,828 7,179 7,565 11,713 9,187 9,187   Interest-bearing liabilities   7,373 4,468 14,688 14,989 11,251 28,162 0.0 0.0   Balance sheet total (assets)   15,561 14,199 30,618 29,764 25,000 57,647 9,187 9,187   Net Debt   7,359 4,467 14,686 14,988 11,189 28,159 -7,781 -7,781     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   6,985 5,470 9,104 12,023 13,161 19,187 0.0 0.0   Gross profit growth   -6.6% -21.7% 66.4% 32.1% 9.5% 45.8% -100.0% 0.0%   Employees   10 11 14 15 16 19 0 0   Employee growth %   0.0% 10.0% 27.3% 7.1% 6.7% 18.8% -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)   15,561 14,199 30,618 29,764 25,000 57,647 9,187 9,187   Balance sheet change%   -1.8% -8.8% 115.6% -2.8% -16.0% 130.6% -84.1% 0.0%   Added value   1,648.5 -146.9 1,563.4 3,379.9 4,003.6 9,706.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -993 -848 680 -685 -549 1,535 -2,626 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 -1.0 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 (%)   16.5% -10.4% 13.0% 25.0% 27.5% 46.9% 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 %   9.6% -1.8% 9.1% 11.5% 13.6% 22.7% 0.0% 0.0%   ROI %   12.9% -2.6% 13.8% 16.1% 17.9% 31.7% 0.0% 0.0%   ROE %   23.2% -10.0% 28.5% 35.8% 32.4% 63.8% 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 %   27.6% 27.4% 19.0% 24.1% 30.3% 22.5% 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, %   446.4% -3,040.2% 939.3% 443.5% 279.7% 290.1% 0.0% 0.0%   Gearing %   171.6% 115.0% 252.0% 208.8% 148.7% 240.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.2% 4.1% 2.6% 3.2% 4.7% 7.6% 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   0.5 0.5 0.6 0.7 0.6 0.9 0.0 0.0   Current Ratio   1.3 1.3 1.1 1.4 1.6 1.2 0.0 0.0   Cash and cash equivalent   13.8 0.1 2.3 0.6 61.7 2.6 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   2,841.3 3,030.5 3,663.6 8,377.1 8,178.9 9,380.0 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  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   165 -13 112 225 250 511 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   165 -13 112 225 250 511 0 0   EBIT / employee   115 -52 85 200 227 474 0 0   Net earnings / employee   92 -37 99 155 149 324 0 0