Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

By Tommerup 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  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 4.3% 2.9% 2.6% 2.9% 8.8% 8.3%   Credit score (0-100)   0 0 46 58 60 59 28 29   Credit rating   N/A N/A BBB 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 N/A 2020 N/A 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   0.0 0.0 1,520 1,585 1,509 965 0.0 0.0   EBITDA   0.0 0.0 884 688 561 7.5 0.0 0.0   EBIT   0.0 0.0 875 675 546 -7.8 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 866.5 641.5 674.0 345.9 0.0 0.0   Net earnings   0.0 0.0 672.4 495.7 523.0 266.8 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 866 641 674 346 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 33.6 49.3 35.5 21.6 0.0 0.0   Shareholders equity total   0.0 0.0 1,530 1,911 2,317 2,461 2,286 2,286   Interest-bearing liabilities   0.0 0.0 5.9 15.3 20.5 105 0.0 0.0   Balance sheet total (assets)   0.0 0.0 1,843 2,230 2,779 2,899 2,286 2,286   Net Debt   0.0 0.0 -1,486 -1,769 -2,284 -2,431 -2,282 -2,282     See the entire balance sheet 1000.0 Volume  2019 N/A 2020 N/A 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   0.0 0.0 1,520 1,585 1,509 965 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 4.2% -4.8% -36.0% -100.0% 0.0%   Employees   0 0 1 2 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 100.0% 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 1,843 2,230 2,779 2,899 2,286 2,286   Balance sheet change%   0.0% 0.0% 0.0% 21.0% 24.6% 4.3% -21.1% 0.0%   Added value   0.0 0.0 884.4 687.8 559.2 7.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 32 1 -31 -31 -22 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 2.0 3.0 -1.0 0.0 0.0   1000.0 Profitability  2019 N/A 2020 N/A 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 (%)   0.0% 0.0% 57.5% 42.6% 36.2% -0.8% 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% 47.4% 33.1% 26.9% 12.4% 0.0% 0.0%   ROI %   0.0% 0.0% 56.6% 38.7% 31.5% 14.3% 0.0% 0.0%   ROE %   0.0% 0.0% 43.9% 28.8% 24.7% 11.2% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   0.0% 0.0% 83.0% 85.7% 83.4% 84.9% 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% -168.0% -257.3% -406.8% -32,460.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.4% 0.8% 0.9% 4.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 277.7% 314.8% 2.2% 11.2% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 5.9 7.1 6.0 6.7 0.0 0.0   Current Ratio   0.0 0.0 5.9 7.1 6.0 6.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 1,491.9 1,784.7 2,304.7 2,535.8 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 2020 N/A 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   0.0 0.0 1,497.4 892.5 384.6 225.4 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  2019 N/A 2020 N/A 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 0 884 344 280 4 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 884 344 281 4 0 0   EBIT / employee   0 0 875 337 273 -4 0 0   Net earnings / employee   0 0 672 248 262 133 0 0