Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

A 65 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% 4.6% 0.9% 0.7% 7.7% 7.6%   Credit score (0-100)   0 0 46 46 88 95 32 32   Credit rating   N/A N/A BBB BBB A AA BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 10,146.9 13,721.3 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 -665 4,352 9,278 8,732 0.0 0.0   EBITDA   0.0 0.0 -665 4,352 9,278 8,732 0.0 0.0   EBIT   0.0 0.0 -692 152,736 6,235 10,716 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 -1,045.7 152,389.0 5,905.2 10,133.8 0.0 0.0   Net earnings   0.0 0.0 -1,045.7 119,098.0 4,602.7 7,874.3 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 -1,046 152,389 5,905 10,134 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 31,595 182,060 179,016 181,000 0.0 0.0   Shareholders equity total   0.0 0.0 9,004 128,102 132,705 140,579 95,519 95,519   Interest-bearing liabilities   0.0 0.0 16,778 17,100 8,181 45,000 0.0 0.0   Balance sheet total (assets)   0.0 0.0 32,742 186,284 182,559 227,657 95,519 95,519   Net Debt   0.0 0.0 15,650 16,353 4,674 44,553 -95,519 -95,519     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 -665 4,352 9,278 8,732 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 113.2% -5.9% -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)   0 0 32,742 186,284 182,559 227,657 95,519 95,519   Balance sheet change%   0.0% 0.0% 0.0% 469.0% -2.0% 24.7% -58.0% 0.0%   Added value   0.0 0.0 -665.1 152,778.9 6,277.8 10,732.2 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 31,568 150,422 -3,087 1,967 -181,000 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 2.0 3.0 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% 104.1% 3,509.6% 67.2% 122.7% 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% -2.1% 139.5% 3.4% 5.4% 0.0% 0.0%   ROI %   0.0% 0.0% -2.7% 147.3% 3.5% 5.5% 0.0% 0.0%   ROE %   0.0% 0.0% -11.6% 173.7% 3.5% 5.8% 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% 32.5% 69.8% 73.8% 62.4% 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% -2,353.0% 375.7% 50.4% 510.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 186.3% 13.3% 6.2% 32.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 4.2% 2.0% 2.8% 3.3% 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 0.6 2.2 1.4 20.3 0.0 0.0   Current Ratio   0.0 0.0 0.2 0.9 0.7 9.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 1,127.7 747.0 3,507.1 447.2 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 -5,812.3 -439.4 -1,808.5 41,830.5 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 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