Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

OBP GROUP 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  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.9%   Bankruptcy risk   1.1% 2.2% 5.1% 5.9% 2.0% 1.6% 4.9% 4.2%   Credit score (0-100)   85 68 44 39 67 74 43 48   Credit rating   A BBB BBB BBB A A BBB BBB   Credit limit (kDKK)   1,095.2 1.2 0.0 0.0 2.1 32.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   36,103 36,413 26,168 19,009 22,721 24,867 0.0 0.0   EBITDA   11,477 5,565 -3,690 -5,629 3,098 4,866 0.0 0.0   EBIT   9,563 5,565 -3,690 -5,629 377 2,284 0.0 0.0   Pre-tax profit (PTP)   8,403.4 3,439.0 -3,745.0 -5,408.0 -1,005.4 746.8 0.0 0.0   Net earnings   7,069.8 3,439.0 -3,745.0 -5,408.0 -739.3 506.8 0.0 0.0   Pre-tax profit without non-rec. items   8,403 5,565 -3,690 -5,629 -1,005 747 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Tangible assets total   7,497 0.0 0.0 0.0 6,953 5,440 0.0 0.0   Shareholders equity total   16,856 20,952 17,629 11,910 12,584 13,419 11,920 11,920   Interest-bearing liabilities   39,022 0.0 0.0 0.0 30,112 35,365 0.0 0.0   Balance sheet total (assets)   76,862 81,032 75,285 70,416 61,038 64,260 11,920 11,920   Net Debt   30,662 0.0 0.0 0.0 30,037 35,056 -11,533 -11,533     See the entire balance sheet 1000.0 Volume  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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   36,103 36,413 26,168 19,009 22,721 24,867 0.0 0.0   Gross profit growth   28.0% 0.9% -28.1% -27.4% 19.5% 9.4% -100.0% 0.0%   Employees   37 0 0 0 32 32 0 0   Employee growth %   12.1% -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)   76,862 81,032 75,285 70,416 61,038 64,260 11,920 11,920   Balance sheet change%   33.3% 5.4% -7.1% -6.5% -13.3% 5.3% -81.4% 0.0%   Added value   9,563.0 5,565.0 -3,690.0 -5,629.0 377.3 2,284.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,063 -9,569 0 0 4,580 -4,054 -5,440 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 -1.0 -2.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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 (%)   26.5% 15.3% -14.1% -29.6% 1.7% 9.2% 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 %   14.8% 7.0% -4.7% -7.7% 1.0% 4.0% 0.0% 0.0%   ROI %   20.1% 8.1% -4.7% -7.7% 1.2% 5.2% 0.0% 0.0%   ROE %   50.6% 18.2% -19.4% -36.6% -6.0% 3.9% 0.0% 0.0%   1000.0 Solidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Equity ratio %   21.9% 100.0% 100.0% 100.0% 20.6% 29.1% 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, %   267.1% 0.0% 0.0% 0.0% 969.7% 720.5% 0.0% 0.0%   Gearing %   231.5% 0.0% 0.0% 0.0% 239.3% 263.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.5% 0.0% 0.0% 0.0% 11.2% 5.5% 0.0% 0.0%   1000.0 Liquidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Quick Ratio   0.9 0.0 0.0 0.0 0.9 1.0 0.0 0.0   Current Ratio   1.1 0.0 0.0 0.0 1.3 1.5 0.0 0.0   Cash and cash equivalent   8,360.9 0.0 0.0 0.0 75.1 309.6 0.0 0.0   1000.0 Capital use efficiency  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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   8,537.3 0.0 0.0 0.0 12,723.2 17,377.9 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  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   258 0 0 0 12 71 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   310 0 0 0 97 152 0 0   EBIT / employee   258 0 0 0 12 71 0 0   Net earnings / employee   191 0 0 0 -23 16 0 0