Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Simplefashion.dk 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  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% 3.6%   Bankruptcy risk   16.9% 11.9% 7.5% 6.0% 4.1% 3.8% 18.3% 14.7%   Credit score (0-100)   12 21 34 38 48 51 7 14   Credit rating   BB BB BB BBB BBB BBB 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   0 0 0 0 0 0 0 0   Gross profit   3.0 8.3 108 187 252 184 0.0 0.0   EBITDA   3.0 8.3 108 187 171 118 0.0 0.0   EBIT   3.0 8.3 108 187 171 118 0.0 0.0   Pre-tax profit (PTP)   3.0 8.3 101.7 200.3 163.7 109.0 0.0 0.0   Net earnings   2.3 6.4 75.1 155.0 127.1 84.1 0.0 0.0   Pre-tax profit without non-rec. items   3.0 8.3 102 200 164 109 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   2.3 8.9 84.0 239 316 350 310 310   Interest-bearing liabilities   0.0 70.9 69.5 0.0 89.5 91.5 0.0 0.0   Balance sheet total (assets)   3.1 85.2 461 656 923 1,025 310 310   Net Debt   -1.0 65.5 58.9 -124 37.4 -44.3 -310 -310     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   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   3.0 8.3 108 187 252 184 0.0 0.0   Gross profit growth   0.0% 177.2% 1,192.7% 73.7% 34.9% -27.1% -100.0% 0.0%   Employees   0 1 1 1 1 1 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)   3 85 461 656 923 1,025 310 310   Balance sheet change%   0.0% 2,605.2% 441.7% 42.2% 40.8% 11.1% -69.7% 0.0%   Added value   3.0 8.3 107.6 186.9 171.3 118.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 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 2.0 3.0 4.0 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 %   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 (%)   100.0% 100.0% 100.0% 100.0% 68.0% 64.4% 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 %   95.4% 18.9% 39.4% 36.3% 21.7% 12.1% 0.0% 0.0%   ROI %   128.2% 20.3% 92.2% 103.3% 53.1% 27.9% 0.0% 0.0%   ROE %   100.0% 114.2% 161.7% 96.0% 45.8% 25.3% 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 %   74.4% 10.5% 18.2% 36.4% 34.2% 34.2% 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, %   -34.0% 786.2% 54.7% -66.5% 21.9% -37.5% 0.0% 0.0%   Gearing %   0.0% 796.6% 82.7% 0.0% 28.3% 26.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.2% 8.4% 6.7% 16.9% 10.3% 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   21.9 1.1 0.3 0.3 0.2 0.3 0.0 0.0   Current Ratio   21.9 1.1 1.0 1.4 1.4 1.4 0.0 0.0   Cash and cash equivalent   1.0 5.5 10.6 124.3 52.1 135.8 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)   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   3.0 8.9 8.1 162.8 239.9 274.0 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  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 8 108 187 171 118 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 8 108 187 171 118 0 0   EBIT / employee   0 8 108 187 171 118 0 0   Net earnings / employee   0 6 75 155 127 84 0 0