Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Formel A 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 4.1% 4.1%   Bankruptcy risk   19.6% 16.4% 3.3% 2.6% 1.0% 1.9% 9.6% 9.6%   Credit score (0-100)   7 12 54 60 86 68 26 26   Credit rating   B BB BBB BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 740.6 1.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -84.0 85.1 1,880 9,385 9,471 10,166 0.0 0.0   EBITDA   -84.0 85.1 1,338 7,012 5,748 3,939 0.0 0.0   EBIT   -84.0 85.1 1,319 6,606 5,135 3,310 0.0 0.0   Pre-tax profit (PTP)   -85.1 79.9 1,306.7 5,329.7 5,833.0 2,797.5 0.0 0.0   Net earnings   -85.1 79.7 1,014.9 3,878.8 4,733.5 2,054.5 0.0 0.0   Pre-tax profit without non-rec. items   -85.1 79.9 1,307 5,330 5,833 2,798 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 954 2,400 2,108 1,819 0.0 0.0   Shareholders equity total   50.0 130 1,145 5,023 9,757 1,811 1,761 1,761   Interest-bearing liabilities   0.0 0.0 0.0 0.0 99.5 19.6 0.0 0.0   Balance sheet total (assets)   331 173 9,743 18,747 20,381 17,470 1,761 1,761   Net Debt   -228 -10.7 -2,285 -7,198 -1,824 -3,167 -1,761 -1,761     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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   -84.0 85.1 1,880 9,385 9,471 10,166 0.0 0.0   Gross profit growth   0.0% 0.0% 2,109.3% 399.1% 0.9% 7.3% -100.0% 0.0%   Employees   0 0 2 8 11 13 0 0   Employee growth %   0.0% 0.0% 0.0% 300.0% 37.5% 18.2% -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)   331 173 9,743 18,747 20,381 17,470 1,761 1,761   Balance sheet change%   53.7% -47.8% 5,541.5% 92.4% 8.7% -14.3% -89.9% 0.0%   Added value   -84.0 85.1 1,338.1 7,012.4 5,541.3 3,939.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 934 1,041 -905 -918 -1,819 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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 (%)   100.0% 100.0% 70.1% 70.4% 54.2% 32.6% 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 %   -30.8% 33.8% 26.6% 46.4% 31.0% 17.5% 0.0% 0.0%   ROI %   -90.8% 94.7% 204.3% 211.0% 80.9% 56.4% 0.0% 0.0%   ROE %   -91.9% 88.7% 159.3% 125.8% 64.1% 35.5% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   15.1% 75.1% 30.5% 35.4% 56.4% 26.6% 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, %   271.3% -12.6% -170.8% -102.6% -31.7% -80.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 1.0% 1.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 451.7% 874.4% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.0 4.0 2.9 1.6 1.9 2.2 0.0 0.0   Current Ratio   1.2 4.0 1.0 1.2 1.7 1.0 0.0 0.0   Cash and cash equivalent   227.9 10.7 2,285.3 7,198.0 1,923.4 3,186.7 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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   50.0 129.7 -71.2 2,302.6 7,279.8 -346.5 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 669 877 504 303 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 669 877 523 303 0 0   EBIT / employee   0 0 659 826 467 255 0 0   Net earnings / employee   0 0 507 485 430 158 0 0