Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

01.11.2017 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  2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.0%   Bankruptcy risk   0.0% 0.0% 12.1% 9.5% 10.3% 10.8% 20.6% 18.8%   Credit score (0-100)   0 0 21 27 24 21 0 0   Credit rating   N/A N/A BB BB BB BB B B   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)  2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 1,033 779 511 164 0.0 0.0   EBITDA   0.0 0.0 -129 137 13.9 -51.3 0.0 0.0   EBIT   0.0 0.0 -182 85.2 -38.3 -103 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 -217.6 54.2 -48.5 -117.8 0.0 0.0   Net earnings   0.0 0.0 -166.8 41.6 -49.3 -103.3 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 -218 54.2 -48.5 -118 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   0.0 0.0 209 156 104 52.2 0.0 0.0   Shareholders equity total   0.0 0.0 -117 -75.3 -125 -228 -278 -278   Interest-bearing liabilities   0.0 0.0 356 425 422 488 278 278   Balance sheet total (assets)   0.0 0.0 486 508 440 271 0.0 0.0   Net Debt   0.0 0.0 317 249 249 410 278 278     See the entire balance sheet 1000.0 Volume  2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 1,033 779 511 164 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -24.6% -34.4% -67.9% -100.0% 0.0%   Employees   0 0 5 3 2 1 0 0   Employee growth %   0.0% 0.0% 0.0% -40.0% -33.3% -50.0% -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 0 486 508 440 271 0 0   Balance sheet change%   0.0% 0.0% 0.0% 4.6% -13.5% -38.3% -100.0% 0.0%   Added value   0.0 0.0 -181.6 85.2 -38.3 -103.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 156 -104 -104 -104 -52 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 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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% -17.6% 10.9% -7.5% -63.1% 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% -30.1% 14.4% -6.7% -19.5% 0.0% 0.0%   ROI %   0.0% 0.0% -51.0% 21.8% -9.0% -22.7% 0.0% 0.0%   ROE %   0.0% 0.0% -34.3% 8.4% -10.4% -29.0% 0.0% 0.0%   1000.0 Solidity  2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   0.0% 0.0% -19.4% -12.9% -22.1% -45.6% -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% -244.9% 181.0% 1,790.6% -798.8% 0.0% 0.0%   Gearing %   0.0% 0.0% -304.8% -565.0% -338.7% -214.4% -100.0% 27,779.5%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 20.2% 7.9% 2.4% 3.1% 0.0% 0.0%   1000.0 Liquidity  2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   0.0 0.0 0.3 0.4 0.4 0.5 0.0 0.0   Current Ratio   0.0 0.0 0.5 0.6 0.6 0.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 38.9 176.6 172.8 78.8 0.0 0.0   1000.0 Capital use efficiency  2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 -231.8 -191.3 -188.4 -186.5 -138.9 -138.9   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 -36 28 -19 -103 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -26 46 7 -51 0 0   EBIT / employee   0 0 -36 28 -19 -103 0 0   Net earnings / employee   0 0 -33 14 -25 -103 0 0