TOLSTRUP GRUPPEN ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2016
2017/6
2017
2018/6
2018
2019/6
2019
2020/6
2020
2021/6
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  5.4% 7.0% 5.4% 8.2% 9.4%  
Credit score (0-100)  44 36 43 31 26  
Credit rating  BBB BBB BBB BB BB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2016
2017/6
2017
2018/6
2018
2019/6
2019
2020/6
2020
2021/6

Net sales  0 0 0 0 0  
Gross profit  130 63.0 104 44.7 121  
EBITDA  130 63.0 104 44.7 121  
EBIT  128 60.8 102 42.5 121  
Pre-tax profit (PTP)  126.3 59.7 106.9 31.1 106.2  
Net earnings  97.8 46.1 84.5 22.0 79.7  
Pre-tax profit without non-rec. items  126 59.7 107 31.1 106  

 
See the entire income statement

Balance sheet (kDKK) 
2016
2017/6
2017
2018/6
2018
2019/6
2019
2020/6
2020
2021/6

Tangible assets total  6.6 4.4 2.2 0.0 0.0  
Shareholders equity total  264 207 186 118 167  
Interest-bearing liabilities  0.9 6.8 2.5 15.1 37.0  
Balance sheet total (assets)  373 288 307 229 237  

Net Debt  -216 -195 -195 -90.9 -195  
 
See the entire balance sheet

Volume 
2016
2017/6
2017
2018/6
2018
2019/6
2019
2020/6
2020
2021/6

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  130 63.0 104 44.7 121  
Gross profit growth  0.0% -51.7% 65.4% -57.1% 171.7%  
Employees  1 1 1 1 1  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  373 288 307 229 237  
Balance sheet change%  0.0% -22.7% 6.6% -25.5% 3.5%  
Added value  130.5 63.0 104.1 44.7 121.4  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  4 -4 -4 -4 0  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  1.0 2.0 3.0 4.0 5.0  

Profitability 
2016
2017/6
2017
2018/6
2018
2019/6
2019
2020/6
2020
2021/6
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  98.3% 96.5% 97.9% 95.0% 100.0%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  34.4% 18.4% 34.2% 15.6% 52.1%  
ROI %  48.3% 25.3% 50.7% 26.1% 72.0%  
ROE %  37.0% 19.6% 43.0% 14.5% 55.9%  

Solidity 
2016
2017/6
2017
2018/6
2018
2019/6
2019
2020/6
2020
2021/6
Equity ratio %  71.0% 71.9% 60.5% 51.4% 70.6%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -165.7% -310.3% -187.7% -203.5% -160.3%  
Gearing %  0.3% 3.3% 1.3% 12.8% 22.1%  
Net interest  0 0 0 0 0  
Financing costs %  434.2% 28.4% -106.7% 123.4% 58.4%  

Liquidity 
2016
2017/6
2017
2018/6
2018
2019/6
2019
2020/6
2020
2021/6
Quick Ratio  2.8 2.8 1.8 1.5 4.9  
Current Ratio  3.4 3.5 2.5 2.1 4.9  
Cash and cash equivalent  217.1 202.2 198.0 106.0 231.7  

Capital use efficiency 
2016
2017/6
2017
2018/6
2018
2019/6
2019
2020/6
2020
2021/6
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  258.1 202.8 183.6 117.8 188.6  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2016
2017/6
2017
2018/6
2018
2019/6
2019
2020/6
2020
2021/6
Net sales / employee  0 0 0 0 0  
Added value / employee  130 63 104 45 121  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  130 63 104 45 121  
EBIT / employee  128 61 102 42 121  
Net earnings / employee  98 46 84 22 80