Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ABC Print 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% 1.5% 1.5%   Bankruptcy risk   3.4% 1.9% 1.7% 1.3% 1.1% 1.6% 11.9% 11.6%   Credit score (0-100)   55 72 74 79 83 73 20 21   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.0 0.4 1.9 27.4 83.6 5.1 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   613 703 629 762 846 769 0.0 0.0   EBITDA   440 472 387 515 569 496 0.0 0.0   EBIT   294 375 315 424 475 402 0.0 0.0   Pre-tax profit (PTP)   292.3 376.2 307.8 471.2 367.4 459.7 0.0 0.0   Net earnings   227.8 293.2 239.8 367.3 286.6 358.5 0.0 0.0   Pre-tax profit without non-rec. items   292 376 308 471 367 460 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   40.1 86.7 27.6 116 168 79.0 0.0 0.0   Shareholders equity total   514 807 1,047 1,415 1,701 2,060 2,010 2,010   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 5.0 0.0 0.0   Balance sheet total (assets)   612 920 1,199 1,561 1,829 2,202 2,010 2,010   Net Debt   -496 -355 -363 -464 -714 -1,229 -2,010 -2,010     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   613 703 629 762 846 769 0.0 0.0   Gross profit growth   13.9% 14.7% -10.6% 21.2% 10.9% -9.1% -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)   612 920 1,199 1,561 1,829 2,202 2,010 2,010   Balance sheet change%   69.4% 50.3% 30.3% 30.2% 17.2% 20.4% -8.7% 0.0%   Added value   293.9 374.6 314.6 423.8 475.3 402.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -160 -50 -131 -2 -43 -182 -79 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 (%)   47.9% 53.3% 50.0% 55.6% 56.2% 52.4% 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 %   60.4% 49.4% 29.6% 34.6% 24.0% 23.0% 0.0% 0.0%   ROI %   73.4% 57.3% 33.8% 38.8% 26.1% 24.6% 0.0% 0.0%   ROE %   56.9% 44.4% 25.9% 29.8% 18.4% 19.1% 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 %   84.0% 87.8% 87.3% 90.6% 93.0% 93.5% 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, %   -112.8% -75.2% -93.8% -90.1% -125.3% -247.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.2% 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% 162.5% 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   5.6 3.7 3.7 3.9 6.9 9.1 0.0 0.0   Current Ratio   5.8 3.8 3.8 4.0 7.1 9.2 0.0 0.0   Cash and cash equivalent   496.0 354.9 363.1 463.7 713.6 1,233.9 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   474.1 316.9 418.5 444.2 778.9 1,173.1 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   294 187 157 212 238 201 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   440 236 193 257 285 248 0 0   EBIT / employee   294 187 157 212 238 201 0 0   Net earnings / employee   228 147 120 184 143 179 0 0