Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SET IT UP 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 2019/12 2020 2020/12 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   6.8% 7.9% 9.6% 9.1% 8.2% 9.6% 18.4% 18.4%   Credit score (0-100)   37 31 24 26 29 26 8 8   Credit rating   BBB BB 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)  2019 2019/12 2020 2020/12 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   1,652 2,252 2,813 3,166 3,409 3,874 0.0 0.0   EBITDA   839 867 1,284 1,592 1,740 2,152 0.0 0.0   EBIT   739 867 1,284 1,592 1,740 2,152 0.0 0.0   Pre-tax profit (PTP)   746.8 860.7 1,275.9 1,582.3 1,738.0 2,148.5 0.0 0.0   Net earnings   582.0 668.3 992.6 1,229.5 1,351.4 1,671.2 0.0 0.0   Pre-tax profit without non-rec. items   747 861 1,276 1,582 1,738 2,148 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 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 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   981 718 1,043 1,279 1,401 1,721 0.0 0.0   Interest-bearing liabilities   50.8 0.6 0.6 0.6 0.7 0.7 0.0 0.0   Balance sheet total (assets)   1,324 1,705 1,622 1,956 2,075 2,216 0.0 0.0   Net Debt   -631 -1,285 -1,125 -948 -1,264 -1,451 0.0 0.0     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 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   1,652 2,252 2,813 3,166 3,409 3,874 0.0 0.0   Gross profit growth   17.6% 36.3% 24.9% 12.5% 7.7% 13.6% -100.0% 0.0%   Employees   1 2 2 2 2 2 0 0   Employee growth %   0.0% 100.0% 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)   1,324 1,705 1,622 1,956 2,075 2,216 0 0   Balance sheet change%   -4.1% 28.8% -4.9% 20.6% 6.1% 6.8% -100.0% 0.0%   Added value   838.9 866.5 1,284.2 1,591.8 1,739.8 2,151.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -100 0 0 0 0 0 0 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 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 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 (%)   44.7% 38.5% 45.6% 50.3% 51.0% 55.5% 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 %   55.4% 57.2% 77.2% 89.0% 86.4% 100.4% 0.0% 0.0%   ROI %   73.8% 99.0% 145.8% 137.0% 129.9% 137.8% 0.0% 0.0%   ROE %   58.8% 78.7% 112.7% 105.9% 100.8% 107.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   74.1% 42.1% 64.3% 65.4% 67.5% 77.7% 0.0% 0.0%   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, %   -75.3% -148.3% -87.6% -59.6% -72.7% -67.4% 0.0% 0.0%   Gearing %   5.2% 0.1% 0.1% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   12.5% 22.8% 1,440.3% 1,527.9% 520.4% 923.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   3.9 1.7 2.8 2.9 3.1 4.5 0.0 0.0   Current Ratio   3.9 1.7 2.8 2.9 3.1 4.5 0.0 0.0   Cash and cash equivalent   682.1 1,285.6 1,125.7 948.9 1,265.0 1,451.5 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 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   981.1 718.3 1,042.6 1,279.5 1,401.4 1,724.4 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 2019/12 2020 2020/12 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   839 433 642 796 870 1,076 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   839 433 642 796 870 1,076 0 0   EBIT / employee   739 433 642 796 870 1,076 0 0   Net earnings / employee   582 334 496 615 676 836 0 0