Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Twentyninetimes 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  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1000.0 Income statement (kDKK)  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 4,201 8,020 8,883 8,883 8,883   Gross profit   0.0 0.0 0.0 3,087 6,185 6,542 0.0 0.0   EBITDA   0.0 0.0 0.0 267 592 473 0.0 0.0   EBIT   0.0 0.0 0.0 267 592 473 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 264.7 580.6 463.9 0.0 0.0   Net earnings   0.0 0.0 0.0 202.5 449.5 352.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 265 581 464 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 243 692 795 505 505   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 920 1,786 1,926 505 505   Net Debt   0.0 0.0 0.0 -279 -782 -661 -505 -505     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 4,201 8,020 8,883 8,883 8,883   Net sales growth   0.0% 0.0% 0.0% 0.0% 90.9% 10.8% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 3,087 6,185 6,542 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 100.4% 5.8% -100.0% 0.0%   Employees   0 0 0 5 11 11 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 120.0% 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)   0 0 0 920 1,786 1,926 505 505   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 94.2% 7.8% -73.8% 0.0%   Added value   0.0 0.0 0.0 267.1 591.7 473.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 6.4% 7.4% 5.3% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 1.0 2.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 6.4% 7.4% 5.3% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 6.4% 7.4% 5.3% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% 8.7% 9.6% 7.2% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 4.8% 5.6% 4.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 4.8% 5.6% 4.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 6.3% 7.2% 5.2% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% 29.0% 43.7% 25.5% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 110.1% 126.6% 63.6% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 83.5% 96.2% 47.4% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 0.0% 26.4% 38.7% 41.3% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 16.1% 13.6% 12.7% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 9.5% 3.9% 5.3% -5.7% -5.7%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% -104.3% -132.1% -139.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 1.4 1.6 1.6 0.0 0.0   Current Ratio   0.0 0.0 0.0 1.4 1.6 1.6 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 278.7 781.8 660.8 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 2020 N/A 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 55.6 41.4 48.2 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 8.0 6.0 4.5 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 21.9% 21.2% 20.7% 5.7% 5.7%   Net working capital   0.0 0.0 0.0 242.5 604.0 706.7 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 5.8% 7.5% 8.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 840 729 808 0 0   Added value / employee   0 0 0 53 54 43 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 53 54 43 0 0   EBIT / employee   0 0 0 53 54 43 0 0   Net earnings / employee   0 0 0 41 41 32 0 0   Application planning & rights & technical implementation CreditReports.dk Privacy Policy Disclaimer Click here to report an error or submit an improvement suggestion for developers. 1