Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HIGH VIEW 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   8.5% 8.5% 4.1% 6.5% 3.9% 3.5% 14.5% 14.5%   Credit score (0-100)   30 29 47 36 49 53 15 15   Credit rating   BB BB 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)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   991 1,782 1,532 2,111 2,870 2,873 0.0 0.0   EBITDA   228 723 848 1,467 965 985 0.0 0.0   EBIT   225 702 793 1,397 895 917 0.0 0.0   Pre-tax profit (PTP)   224.4 695.1 785.4 1,387.1 888.8 903.0 0.0 0.0   Net earnings   173.1 540.8 608.8 1,077.9 686.7 701.4 0.0 0.0   Pre-tax profit without non-rec. items   224 695 785 1,387 889 903 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   12.6 170 296 227 157 89.5 0.0 0.0   Shareholders equity total   324 674 1,058 1,636 1,323 1,424 599 599   Interest-bearing liabilities   60.1 464 482 188 8.8 8.3 0.0 0.0   Balance sheet total (assets)   689 1,984 2,218 2,677 2,341 2,343 599 599   Net Debt   -181 -710 -243 -793 -1,384 -1,152 -599 -599     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   991 1,782 1,532 2,111 2,870 2,873 0.0 0.0   Gross profit growth   19.0% 79.9% -14.0% 37.8% 36.0% 0.1% -100.0% 0.0%   Employees   2 1 1 2 3 3 0 0   Employee growth %   0.0% -50.0% 0.0% 100.0% 50.0% 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)   689 1,984 2,218 2,677 2,341 2,343 599 599   Balance sheet change%   -37.0% 187.9% 11.8% 20.7% -12.5% 0.1% -74.4% 0.0%   Added value   227.6 722.9 847.6 1,467.0 964.6 984.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   10 136 73 -139 -139 -135 -90 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   22.8% 39.4% 51.8% 66.2% 31.2% 31.9% 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 %   26.0% 52.5% 37.8% 57.1% 35.8% 39.4% 0.0% 0.0%   ROI %   37.5% 92.3% 59.2% 82.8% 56.9% 66.7% 0.0% 0.0%   ROE %   29.5% 108.4% 70.3% 80.0% 46.4% 51.1% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   47.0% 34.0% 47.7% 61.1% 56.5% 60.8% 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, %   -79.3% -98.2% -28.7% -54.1% -143.5% -117.0% 0.0% 0.0%   Gearing %   18.6% 68.8% 45.5% 11.5% 0.7% 0.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   23.3% 2.7% 1.7% 3.1% 10.6% 220.3% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   2.0 1.6 1.9 3.3 2.6 3.0 0.0 0.0   Current Ratio   2.0 1.6 1.9 3.3 2.6 3.1 0.0 0.0   Cash and cash equivalent   240.7 1,173.6 724.6 981.1 1,392.9 1,160.6 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   314.4 634.9 866.9 1,674.4 1,326.3 1,492.1 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   114 723 848 734 322 328 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   114 723 848 734 322 328 0 0   EBIT / employee   113 702 793 699 298 306 0 0   Net earnings / employee   87 541 609 539 229 234 0 0