Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Made by Mama 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   11.9% 25.3% 22.7% 34.2% 18.0% 9.6% 20.0% 20.0%   Credit score (0-100)   21 3 4 0 7 24 6 6   Credit rating   BB B B C B 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)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -1,310 -803 -454 -645 -80.0 935 0.0 0.0   EBITDA   -1,909 -2,286 -2,072 -2,553 -1,457 -79.7 0.0 0.0   EBIT   -2,010 -2,394 -2,206 -2,704 -1,721 -366 0.0 0.0   Pre-tax profit (PTP)   -2,021.3 -2,404.0 -2,261.1 -2,839.2 -2,028.0 -611.6 0.0 0.0   Net earnings   -2,021.3 -2,407.1 -2,265.2 -2,844.1 -2,028.0 -611.6 0.0 0.0   Pre-tax profit without non-rec. items   -2,021 -2,404 -2,261 -2,839 -2,028 -612 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   29.9 46.8 95.2 50.0 33.0 98.9 0.0 0.0   Shareholders equity total   976 68.9 -301 -1,647 -71.0 398 -2,810 -2,810   Interest-bearing liabilities   0.0 0.0 1,181 1,880 2,088 1,990 2,810 2,810   Balance sheet total (assets)   1,822 2,700 3,797 4,392 5,094 5,451 0.0 0.0   Net Debt   -224 -372 281 1,289 768 1,773 2,810 2,810     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2023/6 2023 2024/6 2024e N/A 2025e 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   -1,310 -803 -454 -645 -80.0 935 0.0 0.0   Gross profit growth   -129.3% 38.7% 43.5% -42.2% 87.6% 0.0% -100.0% 0.0%   Employees   1 3 4 4 4 3 0 0   Employee growth %   0.0% 200.0% 33.3% 0.0% 0.0% -25.0% -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)   1,822 2,700 3,797 4,392 5,094 5,451 0 0   Balance sheet change%   9.0% 48.2% 40.6% 15.7% 16.0% 7.0% -100.0% 0.0%   Added value   -1,909.0 -2,286.4 -2,071.9 -2,553.3 -1,570.1 -79.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -167 -186 -93 -115 -183 28 -996 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2023/6 2023 2024/6 2024e N/A 2025e 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 (%)   153.5% 298.3% 486.2% 419.1% 2,151.3% -39.1% 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 %   -115.0% -105.6% -64.4% -53.3% -30.7% -6.9% 0.0% 0.0%   ROI %   -160.0% -450.3% -346.2% -176.7% -86.7% -16.4% 0.0% 0.0%   ROE %   -161.4% -460.7% -117.2% -69.5% -42.8% -22.3% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   53.6% 2.6% -7.3% -27.3% -1.6% 7.3% -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, %   11.7% 16.3% -13.6% -50.5% -52.7% -2,224.7% 0.0% 0.0%   Gearing %   0.0% 0.0% -392.6% -114.2% -2,940.8% 499.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   382.8% 0.0% 12.0% 8.9% 15.5% 12.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.0 0.4 0.7 0.5 0.9 0.5 0.0 0.0   Current Ratio   1.4 0.8 1.1 0.9 1.2 1.2 0.0 0.0   Cash and cash equivalent   223.8 372.5 899.1 591.5 1,320.0 217.3 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2023/6 2023 2024/6 2024e N/A 2025e 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   329.4 -492.6 197.1 -338.9 818.0 575.4 -1,405.1 -1,405.1   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -1,909 -762 -518 -638 -393 -27 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -1,909 -762 -518 -638 -364 -27 0 0   EBIT / employee   -2,010 -798 -552 -676 -430 -122 0 0   Net earnings / employee   -2,021 -802 -566 -711 -507 -204 0 0