Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Adapto Technologies 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   11.0% 15.0% 33.3% 21.8% 12.7% 10.8% 20.0% 19.6%   Credit score (0-100)   23 13 0 4 17 23 6 6   Credit rating   BB BB C B BB BB B B   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   421 1,226 992 1,199 561 108 0.0 0.0   EBITDA   -24.5 540 75.8 1,199 561 108 0.0 0.0   EBIT   -105 14.2 -674 529 337 108 0.0 0.0   Pre-tax profit (PTP)   -144.9 10.2 -679.8 526.6 336.1 68.8 0.0 0.0   Net earnings   -111.4 66.2 -847.9 410.1 259.2 44.0 0.0 0.0   Pre-tax profit without non-rec. items   -145 10.2 -680 527 336 68.8 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   22.5 88.6 -423 -13.0 246 290 180 180   Interest-bearing liabilities   609 609 9.4 8.6 70.6 95.4 0.0 0.0   Balance sheet total (assets)   2,072 2,625 1,407 590 459 525 180 180   Net Debt   200 19.3 -336 -70.3 -157 -258 -180 -180     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   421 1,226 992 1,199 561 108 0.0 0.0   Gross profit growth   0.0% 191.2% -19.0% 20.8% -53.2% -80.8% -100.0% 0.0%   Employees   3 4 2 0 0 0 0 0   Employee growth %   0.0% 33.3% -50.0% -100.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,072 2,625 1,407 590 459 525 180 180   Balance sheet change%   0.0% 26.7% -46.4% -58.1% -22.2% 14.4% -65.7% 0.0%   Added value   -24.5 539.5 75.8 1,198.9 1,006.6 107.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,439 -399 -1,500 -1,340 -450 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 -1.0 1.0 2.0 3.0 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 (%)   -24.8% 1.2% -68.0% 44.1% 59.9% 100.0% 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 %   -5.0% 0.6% -30.3% 43.5% 63.4% 22.1% 0.0% 0.0%   ROI %   -8.5% 1.5% -100.4% 168.4% 200.6% 30.9% 0.0% 0.0%   ROE %   -495.9% 119.1% -113.4% 41.1% 62.0% 16.4% 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 %   30.0% 26.2% -23.1% -2.2% 53.7% 55.3% 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, %   -813.2% 3.6% -442.8% -5.9% -28.0% -239.6% 0.0% 0.0%   Gearing %   2,713.6% 687.5% -2.2% -66.4% 28.7% 32.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   13.3% 0.7% 1.8% 24.3% 1.1% 47.7% 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   0.6 0.5 0.4 0.6 2.2 2.2 0.0 0.0   Current Ratio   0.6 0.5 0.4 0.6 2.2 2.2 0.0 0.0   Cash and cash equivalent   409.8 590.0 344.9 78.9 227.7 353.4 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   -304.3 -936.9 -718.0 -227.8 246.2 290.2 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   -8 135 38 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -8 135 38 0 0 0 0 0   EBIT / employee   -35 4 -337 0 0 0 0 0   Net earnings / employee   -37 17 -424 0 0 0 0 0