Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Last Touch Aps Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Bankruptcy risk for industry   3.3% 3.3% 3.3% 3.3% 3.3% 3.3% 3.3% 3.3%   Bankruptcy risk   6.3% 5.6% 4.9% 6.1% 6.5% 4.6% 16.2% 16.2%   Credit score (0-100)   38 41 43 38 36 46 11 11   Credit rating   BBB BBB 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 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Net sales   387 392 391 362 287 276 276 276   Gross profit   334 303 376 342 237 276 0.0 0.0   EBITDA   44.6 36.1 67.4 -54.5 -32.7 121 0.0 0.0   EBIT   44.6 36.1 67.4 -54.5 -32.7 121 0.0 0.0   Pre-tax profit (PTP)   36.8 27.2 61.4 -61.5 -57.1 87.3 0.0 0.0   Net earnings   28.7 21.1 47.9 -48.0 -57.1 87.3 0.0 0.0   Pre-tax profit without non-rec. items   36.8 27.2 61.4 -61.5 -57.1 87.3 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Tangible assets total   0.0 16.5 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   55.0 76.0 124 76.0 18.9 106 56.2 56.2   Interest-bearing liabilities   462 387 229 507 584 487 0.0 0.0   Balance sheet total (assets)   596 549 518 652 654 646 56.2 56.2   Net Debt   460 387 229 507 584 487 -56.2 -56.2     See the entire balance sheet 1000.0 Volume  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Net sales   387 392 391 362 287 276 276 276   Net sales growth   -5.8% 1.4% -0.4% -7.2% -20.8% -4.0% 0.0% 0.0%   Gross profit   334 303 376 342 237 276 0.0 0.0   Gross profit growth   -15.5% -9.5% 24.1% -9.0% -30.8% 16.5% -100.0% 0.0%   Employees   0 0 0 0 0 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   596 549 518 652 654 646 56 56   Balance sheet change%   -0.0% -7.8% -5.8% 26.1% 0.2% -1.3% -91.3% 0.0%   Added value   44.6 36.1 67.4 -54.5 -32.7 120.7 0.0 0.0   Added value %   11.5% 9.2% 17.3% -15.0% -11.4% 43.8% 0.0% 0.0%   Investments   0 17 -17 0 0 0 0 0   Net sales trend   -2.0 1.0 -1.0 -2.0 -3.0 -4.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 -1.0 -2.0 1.0 0.0 0.0   1000.0 Profitability  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A EBITDA %   11.5% 9.2% 17.3% -15.0% -11.4% 43.8% 0.0% 0.0%   EBIT %   11.5% 9.2% 17.3% -15.0% -11.4% 43.8% 0.0% 0.0%   EBIT to gross profit (%)   13.3% 11.9% 17.9% -15.9% -13.8% 43.8% 0.0% 0.0%   Net Earnings %   7.4% 5.4% 12.3% -13.2% -19.9% 31.7% 0.0% 0.0%   Profit before depreciation and extraordinary items %   7.4% 5.4% 12.3% -13.2% -19.9% 31.7% 0.0% 0.0%   Pre tax profit less extraordinaries %   9.5% 6.9% 15.7% -17.0% -19.9% 31.7% 0.0% 0.0%   ROA %   7.5% 6.3% 12.6% -9.3% -5.0% 18.6% 0.0% 0.0%   ROI %   8.7% 7.4% 16.5% -11.6% -5.5% 20.2% 0.0% 0.0%   ROE %   70.6% 32.2% 47.9% -48.0% -120.3% 139.5% 0.0% 0.0%   1000.0 Solidity  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Equity ratio %   9.2% 13.8% 24.0% 11.7% 2.9% 16.5% 100.0% 100.0%   Relative indebtedness %   139.8% 120.6% 100.8% 159.0% 221.3% 195.7% 0.0% 0.0%   Relative net indebtedness %   139.5% 120.6% 100.7% 159.0% 221.3% 195.6% -20.4% -20.4%   Net int. bear. debt to EBITDA, %   1,032.9% 1,072.5% 339.5% -931.0% -1,784.6% 403.4% 0.0% 0.0%   Gearing %   840.5% 509.2% 184.7% 667.1% 3,088.2% 458.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.6% 2.1% 1.9% 1.9% 4.5% 6.2% 0.0% 0.0%   1000.0 Liquidity  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Quick Ratio   0.1 0.1 0.1 0.1 0.1 0.1 0.0 0.0   Current Ratio   1.1 1.1 1.3 1.1 1.0 1.2 0.0 0.0   Cash and cash equivalent   1.5 0.1 0.1 0.1 0.1 0.1 0.0 0.0   1000.0 Capital use efficiency  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Trade debtors turnover (days)   36.1 35.5 24.0 30.8 40.9 31.2 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 %   154.0% 135.8% 132.5% 180.0% 227.9% 234.2% 20.4% 20.4%   Net working capital   55.0 59.5 124.0 76.0 18.9 106.2 0.0 0.0   Net working capital %   14.2% 15.2% 31.7% 21.0% 6.6% 38.5% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 276 0 0   Added value / employee   0 0 0 0 0 121 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 121 0 0   EBIT / employee   0 0 0 0 0 121 0 0   Net earnings / employee   0 0 0 0 0 87 0 0