Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Transportselskabet af november 2022 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  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Bankruptcy risk for industry   5.7% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 2.6% 2.5% 3.5% 7.7% 2.4% 13.4% 13.4%   Credit score (0-100)   0 63 64 55 33 63 16 16   Credit rating   N/A BBB BBB BBB BB 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)  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 6,014 7,822 6,591 7,670 8,824 0.0 0.0   EBITDA   0.0 1,592 1,210 940 1,323 1,375 0.0 0.0   EBIT   0.0 1,010 315 -161 211 406 0.0 0.0   Pre-tax profit (PTP)   0.0 876.3 212.6 -318.3 82.7 267.4 0.0 0.0   Net earnings   0.0 670.6 152.3 -256.0 2.9 236.3 0.0 0.0   Pre-tax profit without non-rec. items   0.0 876 213 -318 82.7 267 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Tangible assets total   0.0 2,859 3,925 3,627 2,514 4,001 0.0 0.0   Shareholders equity total   0.0 721 770 514 517 753 703 703   Interest-bearing liabilities   0.0 3,510 3,955 4,347 899 1,712 0.0 0.0   Balance sheet total (assets)   0.0 5,053 6,232 6,245 5,685 7,775 703 703   Net Debt   0.0 3,510 3,955 4,347 568 1,712 -703 -703     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e 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 6,014 7,822 6,591 7,670 8,824 0.0 0.0   Gross profit growth   0.0% 0.0% 30.1% -15.7% 16.4% 15.1% -100.0% 0.0%   Employees   0 12 18 15 16 18 0 0   Employee growth %   0.0% 0.0% 50.0% -16.7% 6.7% 12.5% -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 5,053 6,232 6,245 5,685 7,775 703 703   Balance sheet change%   0.0% 0.0% 23.3% 0.2% -9.0% 36.8% -91.0% 0.0%   Added value   0.0 1,592.1 1,210.5 939.5 1,311.6 1,374.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 2,277 170 -1,399 -2,225 519 -4,001 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e 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% 16.8% 4.0% -2.4% 2.7% 4.6% 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% 20.0% 5.6% -2.6% 3.5% 6.1% 0.0% 0.0%   ROI %   0.0% 23.3% 6.9% -3.3% 5.5% 10.4% 0.0% 0.0%   ROE %   0.0% 93.1% 20.4% -39.9% 0.6% 37.2% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Equity ratio %   0.0% 14.3% 12.4% 8.2% 9.1% 9.7% 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% 220.4% 326.7% 462.7% 42.9% 124.6% 0.0% 0.0%   Gearing %   0.0% 487.0% 513.7% 845.9% 174.0% 227.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 7.6% 2.8% 3.8% 4.9% 10.7% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Quick Ratio   0.0 0.9 0.8 0.7 0.8 0.8 0.0 0.0   Current Ratio   0.0 0.9 0.8 0.7 0.8 0.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 331.1 0.0 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e 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 -265.4 -584.3 -890.7 -643.2 -697.6 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  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 133 67 63 82 76 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 133 67 63 83 76 0 0   EBIT / employee   0 84 18 -11 13 23 0 0   Net earnings / employee   0 56 8 -17 0 13 0 0