Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

5A ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2017 2017/12 2018 2018/12 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% 1.5%   Bankruptcy risk   12.2% 14.1% 12.8% 13.4% 11.9% 16.5% 17.7% 14.8%   Credit score (0-100)   21 17 19 17 19 10 8 14   Credit rating   BB BB BB BB BB BB B 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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   657 570 599 419 896 595 595 595   Gross profit   343 438 522 369 749 515 0.0 0.0   EBITDA   50.5 170 254 152 134 145 0.0 0.0   EBIT   33.0 131 244 148 117 142 0.0 0.0   Pre-tax profit (PTP)   0.3 0.1 0.1 0.1 0.8 0.6 0.0 0.0   Net earnings   0.3 0.1 0.1 0.1 0.8 0.6 0.0 0.0   Pre-tax profit without non-rec. items   0.3 0.1 0.1 0.1 0.8 0.6 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   52.3 39.2 15.3 22.5 22.5 42.1 0.0 0.0   Shareholders equity total   87.6 87.9 88.0 88.1 88.3 88.9 -11.1 -11.1   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 16.1 16.1   Balance sheet total (assets)   266 309 220 251 492 334 5.0 5.0   Net Debt   -139 -209 -175 -180 -284 -99.1 16.1 16.1     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   657 570 599 419 896 595 595 595   Net sales growth   -0.7% -13.3% 5.0% -29.9% 113.7% -33.7% 0.0% 0.0%   Gross profit   343 438 522 369 749 515 0.0 0.0   Gross profit growth   -22.9% 27.7% 19.2% -29.2% 102.9% -31.2% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   266 309 220 251 492 334 5 5   Balance sheet change%   -29.9% 16.4% -28.8% 14.0% 95.9% -32.0% -98.5% 0.0%   Added value   33.0 130.8 243.8 148.5 117.3 142.3 0.0 0.0   Added value %   5.0% 22.9% 40.7% 35.4% 13.1% 23.9% 0.0% 0.0%   Investments   -0 -37 -52 20 -37 22 -42 0   Net sales trend   -1.0 -2.0 1.0 -1.0 1.0 -1.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A EBITDA %   7.7% 29.9% 42.4% 36.3% 14.9% 24.4% 0.0% 0.0%   EBIT %   5.0% 22.9% 40.7% 35.4% 13.1% 23.9% 0.0% 0.0%   EBIT to gross profit (%)   9.6% 29.9% 46.7% 40.2% 15.7% 27.6% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.1% 0.1% 0.0% 0.0%   Profit before depreciation and extraordinary items %   2.7% 6.9% 1.7% 0.9% 1.9% 0.6% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.1% 0.1% 0.0% 0.0%   ROA %   10.2% 45.5% 92.0% 63.0% 31.6% 34.4% 0.0% 0.0%   ROI %   37.8% 149.0% 277.1% 168.6% 133.0% 160.6% 0.0% 0.0%   ROE %   0.3% 0.1% 0.1% 0.2% 0.9% 0.7% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   33.0% 28.4% 39.9% 35.1% 17.9% 26.6% -68.9% -68.9%   Relative indebtedness %   27.1% 38.9% 22.1% 38.9% 45.0% 41.3% 2.7% 2.7%   Relative net indebtedness %   6.0% 2.2% -7.1% -4.1% 13.4% 24.6% 2.7% 2.7%   Net int. bear. debt to EBITDA, %   -275.4% -122.7% -68.8% -118.4% -212.1% -68.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -145.1% -145.1%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   1.2 1.1 1.5 1.3 1.2 1.2 0.0 0.0   Current Ratio   1.2 1.1 1.5 1.3 1.2 1.2 0.0 0.0   Cash and cash equivalent   139.0 208.9 174.6 180.4 283.9 99.1 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Trade debtors turnover (days)   38.1 25.4 16.3 24.6 75.5 115.4 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 %   31.6% 43.6% 33.6% 49.8% 52.4% 48.3% 0.0% 0.0%   Net working capital   29.3 27.1 69.1 45.6 65.8 41.8 -8.0 -8.0   Net working capital %   4.5% 4.8% 11.5% 10.9% 7.3% 7.0% -1.4% -1.4%   1000.0 Employee efficiency  2017 2017/12 2018 2018/12 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0