Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Selskabet af 16.08.2019 A/S 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 N/A 2018 N/A 2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.0%   Bankruptcy risk   0.0% 0.0% 0.0% 2.5% 1.4% 1.1% 9.1% 6.7%   Credit score (0-100)   0 0 0 62 77 84 26 36   Credit rating   N/A N/A N/A BBB A A BB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 38.0 244.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 N/A 2018 N/A 2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales   0 0 0 10,129 19,935 21,128 21,128 21,128   Gross profit   0.0 0.0 0.0 5,657 8,841 11,839 0.0 0.0   EBITDA   0.0 0.0 0.0 894 2,046 2,377 0.0 0.0   EBIT   0.0 0.0 0.0 595 1,615 1,669 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 583.0 1,583.0 1,580.5 0.0 0.0   Net earnings   0.0 0.0 0.0 454.0 1,231.0 1,232.5 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 583 1,583 1,581 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 N/A 2018 N/A 2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 1,126 1,788 2,684 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 1,954 2,785 3,017 2,017 2,017   Interest-bearing liabilities   0.0 0.0 0.0 22.0 2,187 3,846 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 5,353 9,754 12,788 2,017 2,017   Net Debt   0.0 0.0 0.0 -314 2,187 3,846 -1,675 -1,675     See the entire balance sheet 1000.0 Volume  2017 N/A 2018 N/A 2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales   0 0 0 10,129 19,935 21,128 21,128 21,128   Net sales growth   0.0% 0.0% 0.0% 0.0% 96.8% 6.0% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 5,657 8,841 11,839 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 56.3% 33.9% -100.0% 0.0%   Employees   0 0 0 9 13 18 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 44.4% 38.5% -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)   0 0 0 5,353 9,754 12,788 2,017 2,017   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 82.2% 31.1% -84.2% 0.0%   Added value   0.0 0.0 0.0 595.0 1,615.0 1,668.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 5.9% 8.1% 7.9% 0.0% 0.0%   Investments   0 0 0 1,267 182 139 -2,684 0   Net sales trend   0.0 0.0 0.0 0.0 1.0 2.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2017 N/A 2018 N/A 2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A EBITDA %   0.0% 0.0% 0.0% 8.8% 10.3% 11.3% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 5.9% 8.1% 7.9% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% 10.5% 18.3% 14.1% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 4.5% 6.2% 5.8% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 7.4% 8.3% 9.2% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 5.8% 7.9% 7.5% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% 11.1% 21.4% 14.8% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 23.3% 37.6% 22.6% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 23.2% 52.0% 42.5% 0.0% 0.0%   1000.0 Solidity  2017 N/A 2018 N/A 2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Equity ratio %   0.0% 0.0% 0.0% 38.6% 29.3% 24.1% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 31.9% 33.0% 43.8% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 28.6% 33.0% 43.8% -7.9% -7.9%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% -35.1% 106.9% 161.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 1.1% 78.5% 127.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 109.1% 2.9% 3.0% 0.0% 0.0%   1000.0 Liquidity  2017 N/A 2018 N/A 2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Quick Ratio   0.0 0.0 0.0 1.3 1.2 1.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 1.3 1.3 1.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 336.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 N/A 2018 N/A 2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Trade debtors turnover (days)   0.0 0.0 0.0 59.5 70.8 64.5 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 135.7 211.0 142.1 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 37.4% 38.0% 46.2% 7.9% 7.9%   Net working capital   0.0 0.0 0.0 962.0 1,800.0 2,098.9 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 9.5% 9.0% 9.9% 0.0% 0.0%   1000.0 Employee efficiency  2017 N/A 2018 N/A 2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales / employee   0 0 0 1,125 1,533 1,174 0 0   Added value / employee   0 0 0 66 124 93 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 99 157 132 0 0   EBIT / employee   0 0 0 66 124 93 0 0   Net earnings / employee   0 0 0 50 95 68 0 0