Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Torobar 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% 1.5% 5.5%   Bankruptcy risk   9.4% 9.7% 10.6% 8.9% 9.8% 14.5% 20.6% 18.0%   Credit score (0-100)   27 27 23 26 24 14 5 8   Credit rating   BB BB BB BB BB BB B B   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   -25.1 1,155 920 1,172 1,417 916 0.0 0.0   EBITDA   -320 -67.4 -43.8 190 61.4 -142 0.0 0.0   EBIT   -336 -104 -80.4 154 15.0 -252 0.0 0.0   Pre-tax profit (PTP)   -336.0 -104.4 -82.3 147.0 11.0 -253.8 0.0 0.0   Net earnings   -262.1 -82.3 -82.3 132.4 8.5 -332.6 0.0 0.0   Pre-tax profit without non-rec. items   -336 -104 -82.3 147 11.0 -254 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   267 230 193 157 110 0.0 0.0 0.0   Shareholders equity total   -212 -294 -377 -244 -236 -568 -618 -618   Interest-bearing liabilities   704 704 750 698 698 664 618 618   Balance sheet total (assets)   579 586 842 1,189 742 347 0.0 0.0   Net Debt   632 586 301 -75.0 259 417 618 618     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   -25.1 1,155 920 1,172 1,417 916 0.0 0.0   Gross profit growth   0.0% 0.0% -20.3% 27.3% 20.9% -35.3% -100.0% 0.0%   Employees   0 0 0 0 0 3 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)   579 586 842 1,189 742 347 0 0   Balance sheet change%   0.0% 1.2% 43.7% 41.1% -37.6% -53.3% -100.0% 0.0%   Added value   -320.4 -67.4 -43.8 190.2 51.6 -141.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   251 -73 -73 -73 -93 -221 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 -2.0 -3.0 1.0 2.0 -1.0 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 (%)   1,335.2% -9.0% -8.7% 13.1% 1.1% -27.5% 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 %   -42.4% -12.4% -7.7% 11.6% 1.2% -26.6% 0.0% 0.0%   ROI %   -47.7% -14.8% -11.1% 14.1% 1.4% -36.9% 0.0% 0.0%   ROE %   -45.2% -14.1% -11.5% 13.0% 0.9% -61.1% 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 %   -26.8% -33.4% -30.9% -17.0% -24.1% -62.1% -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, %   -197.3% -870.1% -686.8% -39.4% 421.2% -294.1% 0.0% 0.0%   Gearing %   -331.9% -239.2% -199.2% -285.6% -296.1% -116.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.1% 0.1% 0.3% 0.9% 0.6% 0.4% 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   0.3 0.2 0.5 1.3 0.6 0.3 0.0 0.0   Current Ratio   0.3 0.3 0.5 1.4 0.6 0.3 0.0 0.0   Cash and cash equivalent   71.7 118.1 449.4 772.8 439.8 246.8 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   -525.7 -611.8 -618.1 285.9 -394.8 -618.9 -309.2 -309.2   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   0 0 0 0 0 -47 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 -47 0 0   EBIT / employee   0 0 0 0 0 -84 0 0   Net earnings / employee   0 0 0 0 0 -111 0 0