Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VISUAL DATA 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% 1.9% 1.9%   Bankruptcy risk   2.5% 6.2% 5.6% 3.2% 3.0% 2.3% 16.7% 16.7%   Credit score (0-100)   64 39 41 54 57 64 10 10   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)  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   431 -217 -174 -165 -108 -184 0.0 0.0   EBITDA   -153 -801 -638 -629 -573 -529 0.0 0.0   EBIT   -153 -808 -645 -636 -579 -529 0.0 0.0   Pre-tax profit (PTP)   308.0 -170.8 -168.0 9.7 24.3 232.6 0.0 0.0   Net earnings   321.1 -107.1 -139.6 82.3 117.4 347.7 0.0 0.0   Pre-tax profit without non-rec. items   308 -171 -168 9.7 24.3 233 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 20.2 13.4 6.7 0.0 0.0 0.0 0.0   Shareholders equity total   1,625 1,464 1,269 1,295 1,355 1,644 21.6 21.6   Interest-bearing liabilities   0.0 367 1,163 1,201 1,186 1,233 0.0 0.0   Balance sheet total (assets)   1,672 1,884 2,518 2,587 2,636 2,923 21.6 21.6   Net Debt   -167 -230 418 295 487 174 -21.6 -21.6     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   431 -217 -174 -165 -108 -184 0.0 0.0   Gross profit growth   0.0% 0.0% 20.1% 5.1% 34.4% -70.9% 0.0% 0.0%   Employees   1 0 0 1 1 1 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)   1,672 1,884 2,518 2,587 2,636 2,923 22 22   Balance sheet change%   21.0% 12.7% 33.6% 2.7% 1.9% 10.9% -99.3% 0.0%   Added value   -152.9 -801.3 -638.2 -629.2 -572.6 -529.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 13 -13 -13 -13 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  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 (%)   -35.5% 372.1% 371.6% 386.3% 536.8% 286.8% 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 %   20.2% -9.6% -6.1% 2.0% 6.8% 11.5% 0.0% 0.0%   ROI %   20.7% -9.9% -6.2% 2.1% 7.0% 11.8% 0.0% 0.0%   ROE %   21.6% -6.9% -10.2% 6.4% 8.9% 23.2% 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 %   97.2% 77.7% 50.4% 50.1% 51.4% 56.2% 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, %   109.0% 28.7% -65.5% -46.9% -85.0% -32.8% 0.0% 0.0%   Gearing %   0.0% 25.1% 91.7% 92.7% 87.5% 75.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.3% 4.6% 3.6% 12.8% 7.1% 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   21.7 1.5 0.6 0.8 0.6 1.0 0.0 0.0   Current Ratio   21.7 1.5 0.6 0.8 0.6 1.0 0.0 0.0   Cash and cash equivalent   166.8 597.2 745.3 905.4 698.6 1,059.4 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   976.9 -325.6 -1,019.8 -873.6 -970.9 -525.1 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   -153 0 0 -629 -573 -529 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -153 0 0 -629 -573 -529 0 0   EBIT / employee   -153 0 0 -636 -579 -529 0 0   Net earnings / employee   321 0 0 82 117 348 0 0