Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Tamkjær 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   2.2% 0.7% 1.5% 1.0% 1.0% 1.0% 7.4% 7.3%   Credit score (0-100)   67 93 74 86 86 86 33 33   Credit rating   BBB AA A A A A BB BBB   Credit limit (kDKK)   8.3 15,997.4 466.7 6,564.4 8,272.7 7,151.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   196,248 7,307 4,490 14,666 20,158 14,251 0.0 0.0   EBITDA   196,248 7,307 4,476 14,664 20,158 14,251 0.0 0.0   EBIT   135,054 1,948 -1,017 8,772 14,612 8,692 0.0 0.0   Pre-tax profit (PTP)   136,560.2 1,768.2 -972.2 9,534.2 16,400.7 11,185.1 0.0 0.0   Net earnings   106,442.9 1,377.9 -762.4 7,320.1 12,792.6 8,724.4 0.0 0.0   Pre-tax profit without non-rec. items   136,560 1,768 -972 9,534 16,401 11,185 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   133,892 131,217 128,334 76,671 71,172 65,703 0.0 0.0   Shareholders equity total   152,042 153,420 152,658 109,978 122,770 131,495 131,370 131,370   Interest-bearing liabilities   40,066 39,895 39,270 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   244,223 209,801 208,338 128,651 145,790 149,049 131,370 131,370   Net Debt   -42,187 -8,237 10,835 -14,314 -2,636 -16,234 -131,370 -131,370     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   196,248 7,307 4,490 14,666 20,158 14,251 0.0 0.0   Gross profit growth   470.6% -96.3% -38.6% 226.7% 37.4% -29.3% -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)   244,223 209,801 208,338 128,651 145,790 149,049 131,370 131,370   Balance sheet change%   -50.2% -14.1% -0.7% -38.2% 13.3% 2.2% -11.9% 0.0%   Added value   196,247.9 7,307.4 4,475.5 14,663.7 20,504.2 14,250.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -111,354 -8,035 -8,376 -57,554 -11,045 -11,028 -65,703 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   68.8% 26.7% -22.7% 59.8% 72.5% 61.0% 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 %   39.0% 1.1% 0.1% 5.7% 12.0% 7.6% 0.0% 0.0%   ROI %   43.3% 1.3% 0.1% 5.9% 12.7% 8.1% 0.0% 0.0%   ROE %   107.7% 0.9% -0.5% 5.6% 11.0% 6.9% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   62.3% 73.1% 73.3% 85.5% 84.2% 88.2% 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, %   -21.5% -112.7% 242.1% -97.6% -13.1% -113.9% 0.0% 0.0%   Gearing %   26.4% 26.0% 25.7% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.0% 2.1% 3.0% 0.7% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   1.7 21.9 19.6 8.7 6.9 13.7 0.0 0.0   Current Ratio   1.7 21.9 19.6 8.7 6.9 13.7 0.0 0.0   Cash and cash equivalent   82,252.5 48,131.4 28,435.1 14,314.4 2,636.4 16,233.5 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   45,479.0 74,706.4 75,636.0 45,687.4 63,444.2 76,972.4 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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