Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DT 1191 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 2019/3 2019 2020/3 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 6.0% 6.0%   Bankruptcy risk   21.7% 13.3% 14.2% 14.5% 12.9% 14.5% 16.4% 16.4%   Credit score (0-100)   5 18 15 13 17 14 11 11   Credit rating   B BB BB BB BB BB 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)  2018 2019/3 2019 2020/3 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   148 235 7.9 155 68.3 0.0 0.0 0.0   EBITDA   32.1 30.1 6.2 15.8 68.3 0.0 0.0 0.0   EBIT   32.1 30.1 6.2 15.8 68.3 0.0 0.0 0.0   Pre-tax profit (PTP)   30.6 27.7 3.4 12.3 65.0 0.0 0.0 0.0   Net earnings   23.9 21.5 2.7 9.4 50.7 0.0 0.0 0.0   Pre-tax profit without non-rec. items   30.6 27.7 3.4 12.3 65.0 0.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/3 2019 2020/3 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   23.9 45.4 53.3 62.7 113 113 73.4 73.4   Interest-bearing liabilities   0.0 0.0 15.7 27.7 27.7 27.7 0.0 0.0   Balance sheet total (assets)   38.3 82.4 102 152 214 165 73.4 73.4   Net Debt   -8.3 -6.7 8.3 27.4 27.5 27.5 -73.4 -73.4     See the entire balance sheet 1000.0 Volume  2018 2019/3 2019 2020/3 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   148 235 7.9 155 68.3 0.0 0.0 0.0   Gross profit growth   0.0% 58.9% -96.6% 1,865.9% -55.8% -100.0% 0.0% 0.0%   Employees   1 0 0 0 0 0 0 0   Employee growth %   0.0% -100.0% 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)   38 82 102 152 214 165 73 73   Balance sheet change%   0.0% 115.1% 23.4% 49.8% 40.5% -22.6% -55.6% 0.0%   Added value   32.1 30.1 6.2 15.8 68.3 0.0 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 0.0 0.0 0.0   1000.0 Profitability  2018 2019/3 2019 2020/3 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   21.8% 12.8% 79.1% 10.2% 100.0% 0.0% 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 %   83.9% 49.9% 6.8% 12.4% 37.3% 0.0% 0.0% 0.0%   ROI %   134.6% 86.9% 10.9% 19.8% 59.0% 0.0% 0.0% 0.0%   ROE %   100.0% 62.2% 5.4% 16.2% 57.6% 0.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/3 2019 2020/3 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   62.3% 55.1% 52.4% 41.2% 53.0% 68.5% 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, %   -25.9% -22.4% 134.2% 173.5% 40.3% 0.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 29.4% 44.2% 24.4% 24.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 35.5% 15.9% 11.8% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/3 2019 2020/3 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   2.7 2.0 2.1 1.7 2.1 3.2 0.0 0.0   Current Ratio   2.7 2.0 2.1 1.7 2.1 3.2 0.0 0.0   Cash and cash equivalent   8.3 6.7 7.4 0.3 0.2 0.2 0.0 0.0   1000.0 Capital use efficiency  2018 2019/3 2019 2020/3 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   23.9 36.4 53.3 62.7 113.4 113.4 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  2018 2019/3 2019 2020/3 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   32 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   32 0 0 0 0 0 0 0   EBIT / employee   32 0 0 0 0 0 0 0   Net earnings / employee   24 0 0 0 0 0 0 0