Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

QAMPO 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 2018/3 2018 2019/3 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.9%   Bankruptcy risk   6.8% 4.7% 2.3% 4.8% 4.4% 3.3% 13.6% 10.5%   Credit score (0-100)   37 47 66 45 46 55 15 23   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.1 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)  2017 2018/3 2018 2019/3 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,040 7,692 6,324 6,770 7,153 9,190 0.0 0.0   EBITDA   373 508 761 -275 167 672 0.0 0.0   EBIT   -1,179 -323 124 -721 -157 348 0.0 0.0   Pre-tax profit (PTP)   -1,211.7 -326.4 108.3 -756.6 -55.8 405.8 0.0 0.0   Net earnings   -964.1 -239.9 83.3 -596.7 -19.4 309.9 0.0 0.0   Pre-tax profit without non-rec. items   -1,212 -326 108 -757 -55.8 406 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/3 2018 2019/3 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   136 186 198 122 98.2 57.3 0.0 0.0   Shareholders equity total   1,870 1,508 1,748 1,151 1,132 1,442 642 642   Interest-bearing liabilities   98.4 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,261 3,490 3,730 3,971 3,706 3,451 642 642   Net Debt   98.3 -34.7 -808 -1,329 -32.9 -143 -642 -642     See the entire balance sheet 1000.0 Volume  2017 2018/3 2018 2019/3 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   4,040 7,692 6,324 6,770 7,153 9,190 0.0 0.0   Gross profit growth   -6.1% 90.4% -17.8% 7.0% 5.7% 28.5% -100.0% 0.0%   Employees   10 12 10 13 13 14 0 0   Employee growth %   42.9% 20.0% -16.7% 30.0% 0.0% 7.7% -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)   3,261 3,490 3,730 3,971 3,706 3,451 642 642   Balance sheet change%   -22.6% 7.0% 6.9% 6.5% -6.7% -6.9% -81.4% 0.0%   Added value   -1,179.0 -322.8 124.5 -721.1 -156.5 348.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,689 -1,547 -1,199 -891 -630 -647 -128 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 1.0 -1.0 -2.0 1.0 0.0 0.0   1000.0 Profitability  2017 2018/3 2018 2019/3 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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 (%)   -29.2% -4.2% 2.0% -10.7% -2.2% 3.8% 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 %   -31.5% -9.5% 3.7% -18.8% -1.0% 12.4% 0.0% 0.0%   ROI %   -43.8% -15.6% 6.7% -37.2% -2.2% 24.2% 0.0% 0.0%   ROE %   -43.4% -14.2% 5.1% -41.2% -1.7% 24.1% 0.0% 0.0%   1000.0 Solidity  2017 2018/3 2018 2019/3 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   57.3% 43.2% 46.9% 29.0% 30.5% 41.8% 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, %   26.4% -6.8% -106.2% 482.5% -19.7% -21.2% 0.0% 0.0%   Gearing %   5.3% 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 %   72.1% 14.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2018/3 2018 2019/3 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.6 1.0 1.5 1.4 1.5 2.0 0.0 0.0   Current Ratio   0.6 1.0 1.5 1.4 1.5 2.0 0.0 0.0   Cash and cash equivalent   0.0 34.7 808.1 1,329.1 32.9 142.5 0.0 0.0   1000.0 Capital use efficiency  2017 2018/3 2018 2019/3 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   -409.7 -4.8 838.9 865.7 956.5 1,438.7 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 2018/3 2018 2019/3 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -118 -27 12 -55 -12 25 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   37 42 76 -21 13 48 0 0   EBIT / employee   -118 -27 12 -55 -12 25 0 0   Net earnings / employee   -96 -20 8 -46 -1 22 0 0