Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

APPLIED CRYPTO 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   5.9% 7.8% 5.2% 3.9% 7.5% 3.7% 12.8% 12.8%   Credit score (0-100)   40 31 41 50 31 52 18 18   Credit rating   BBB BB BBB BBB BB 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   880 3,161 2,504 1,827 537 990 0.0 0.0   EBITDA   21.5 2,423 1,837 1,143 -135 231 0.0 0.0   EBIT   -51.6 2,420 1,834 1,141 -201 194 0.0 0.0   Pre-tax profit (PTP)   -57.6 2,395.9 2,054.8 985.0 12.6 244.6 0.0 0.0   Net earnings   -45.9 1,866.4 1,596.2 763.0 8.3 189.5 0.0 0.0   Pre-tax profit without non-rec. items   -57.6 2,396 2,055 985 12.6 245 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   10.0 7.3 4.5 234 539 615 0.0 0.0   Shareholders equity total   820 2,486 2,282 1,545 1,436 1,503 1,268 1,268   Interest-bearing liabilities   0.0 0.0 0.5 0.0 0.0 22.9 0.0 0.0   Balance sheet total (assets)   1,209 3,788 3,271 2,184 1,625 1,829 1,268 1,268   Net Debt   -545 -3,350 -1,818 -1,398 -959 -869 -1,268 -1,268     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   880 3,161 2,504 1,827 537 990 0.0 0.0   Gross profit growth   -52.3% 259.3% -20.8% -27.1% -70.6% 84.4% -100.0% 0.0%   Employees   0 2 2 2 2 2 0 0   Employee growth %   0.0% 0.0% 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)   1,209 3,788 3,271 2,184 1,625 1,829 1,268 1,268   Balance sheet change%   -20.5% 213.4% -13.6% -33.2% -25.6% 12.6% -30.7% 0.0%   Added value   21.5 2,422.7 1,837.2 1,143.4 -198.6 231.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -306 -5 -5 227 238 39 -615 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 2.0 3.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   -5.9% 76.6% 73.3% 62.4% -37.5% 19.6% 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 %   -3.5% 98.8% 59.2% 42.7% 4.8% 14.7% 0.0% 0.0%   ROI %   -4.7% 149.3% 87.6% 60.9% 6.1% 17.2% 0.0% 0.0%   ROE %   -4.9% 112.9% 66.9% 39.9% 0.6% 12.9% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   67.8% 65.6% 69.8% 70.8% 88.4% 82.2% 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, %   -2,542.0% -138.3% -99.0% -122.3% 713.0% -375.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 1.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.5% 0.0% 13,149.4% 69,762.2% 0.0% 85.8% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   3.1 2.9 3.3 3.1 5.7 3.7 0.0 0.0   Current Ratio   3.1 2.9 3.3 3.1 5.7 3.7 0.0 0.0   Cash and cash equivalent   545.5 3,350.4 1,819.0 1,398.0 959.2 892.2 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   809.8 2,480.5 2,278.9 1,311.6 897.3 646.5 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 1,211 919 572 -99 116 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 1,211 919 572 -67 116 0 0   EBIT / employee   0 1,210 917 570 -101 97 0 0   Net earnings / employee   0 933 798 381 4 95 0 0