Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Tønder PV K/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   0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2%   Bankruptcy risk   2.6% 2.6% 2.0% 2.3% 2.9% 3.7% 13.6% 13.6%   Credit score (0-100)   62 61 68 64 57 52 17 17   Credit rating   BBB BBB A 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)  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   360 497 488 536 658 807 0.0 0.0   EBITDA   360 497 488 536 658 807 0.0 0.0   EBIT   274 410 401 449 571 720 0.0 0.0   Pre-tax profit (PTP)   -176.2 -217.6 3.6 -13.7 -396.9 -338.7 0.0 0.0   Net earnings   -176.2 -217.6 3.6 -13.7 -396.9 -338.7 0.0 0.0   Pre-tax profit without non-rec. items   -176 -218 3.6 -13.7 -397 -339 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   19,520 19,433 19,346 19,260 19,173 19,086 0.0 0.0   Shareholders equity total   -269 -487 -183 -197 -594 -933 -1,533 -1,533   Interest-bearing liabilities   20,052 19,948 19,939 19,757 20,067 20,286 1,533 1,533   Balance sheet total (assets)   19,860 19,565 19,833 19,575 19,491 19,406 0.0 0.0   Net Debt   20,052 19,948 19,939 19,757 20,067 20,286 1,533 1,533     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   360 497 488 536 658 807 0.0 0.0   Gross profit growth   -62.6% 38.0% -1.8% 9.8% 22.8% 22.6% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   19,860 19,565 19,833 19,575 19,491 19,406 0 0   Balance sheet change%   58.8% -1.5% 1.4% -1.3% -0.4% -0.4% -100.0% 0.0%   Added value   360.3 497.0 487.9 536.0 658.1 807.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   6,945 -173 -173 -173 -173 -173 -19,086 0   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  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 (%)   75.9% 82.6% 82.2% 83.8% 86.8% 89.3% 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 %   1.7% 2.0% 2.0% 2.3% 2.9% 3.6% 0.0% 0.0%   ROI %   1.7% 2.1% 2.0% 2.3% 2.9% 3.6% 0.0% 0.0%   ROE %   -1.1% -1.1% 0.0% -0.1% -2.0% -1.7% 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 %   -1.3% -2.4% -0.9% -1.0% -3.0% -4.6% -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, %   5,566.0% 4,014.0% 4,086.4% 3,686.1% 3,049.5% 2,513.8% 0.0% 0.0%   Gearing %   -7,447.1% -4,097.2% -10,879.7% -10,029.5% -3,379.0% -2,175.3% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.8% 3.1% 2.0% 2.3% 4.9% 5.2% 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   0.3 0.1 0.4 0.4 0.3 0.3 0.0 0.0   Current Ratio   0.3 0.1 0.4 0.4 0.3 0.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 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   -1,014.3 -999.8 -603.0 -529.9 -639.3 -650.0 -766.3 -766.3   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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0