Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Teknikselskabet 2021 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  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Bankruptcy risk for industry   1.8% 1.8% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 1.2% 5.3% 1.4% 8.6% 20.6% 20.4%   Credit score (0-100)   0 0 83 44 80 30 5 4   Credit rating   N/A N/A A BBB A BB B B   Credit limit (kDKK)   0.0 0.0 150.7 0.0 25.4 0.0 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 7,669 1,725 4,563 3,187 0.0 0.0   EBITDA   0.0 0.0 5,069 -1,348 1,786 605 0.0 0.0   EBIT   0.0 0.0 4,044 -2,392 749 -419 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 4,047.5 -2,471.0 692.1 -494.5 0.0 0.0   Net earnings   0.0 0.0 3,157.3 -1,934.9 530.7 -395.2 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 4,048 -2,471 692 -494 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Tangible assets total   0.0 0.0 4,012 2,989 1,952 928 0.0 0.0   Shareholders equity total   0.0 0.0 3,783 1,565 2,096 106 -394 -394   Interest-bearing liabilities   0.0 0.0 938 1,828 535 1,234 394 394   Balance sheet total (assets)   0.0 0.0 6,943 4,812 4,198 2,625 0.0 0.0   Net Debt   0.0 0.0 938 1,828 535 1,234 394 394     See the entire balance sheet 1000.0 Volume  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e 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   0.0 0.0 7,669 1,725 4,563 3,187 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -77.5% 164.5% -30.1% -100.0% 0.0%   Employees   0 0 5 5 5 5 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)   0 0 6,943 4,812 4,198 2,625 0 0   Balance sheet change%   0.0% 0.0% 0.0% -30.7% -12.8% -37.5% -100.0% 0.0%   Added value   0.0 0.0 5,069.2 -1,348.2 1,792.9 604.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 2,986 -2,067 -2,073 -2,048 -928 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 -1.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e 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 (%)   0.0% 0.0% 52.7% -138.6% 16.4% -13.2% 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 %   0.0% 0.0% 58.3% -40.7% 16.6% -12.3% 0.0% 0.0%   ROI %   0.0% 0.0% 74.9% -53.5% 23.1% -19.1% 0.0% 0.0%   ROE %   0.0% 0.0% 83.5% -72.4% 29.0% -35.9% 0.0% 0.0%   1000.0 Solidity  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Equity ratio %   0.0% 0.0% 54.5% 32.5% 49.9% 4.0% -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, %   0.0% 0.0% 18.5% -135.6% 29.9% 204.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 24.8% 116.8% 25.5% 1,168.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.5% 5.8% 4.8% 8.5% 0.0% 0.0%   1000.0 Liquidity  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Quick Ratio   0.0 0.0 1.7 0.5 1.1 0.6 0.0 0.0   Current Ratio   0.0 0.0 1.7 0.6 1.2 0.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.1 0.1 0.1 0.1 0.0 0.0   1000.0 Capital use efficiency  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e 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   0.0 0.0 1,200.2 -1,352.8 372.0 -683.3 -197.2 -197.2   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 1,014 -270 359 121 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 1,014 -270 357 121 0 0   EBIT / employee   0 0 809 -478 150 -84 0 0   Net earnings / employee   0 0 631 -387 106 -79 0 0