Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Beauty Group 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 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% 7.5% 7.5%   Bankruptcy risk   1.8% 5.3% 4.6% 4.5% 2.2% 13.4% 11.5% 11.2%   Credit score (0-100)   72 43 46 45 65 16 21 22   Credit rating   A BBB BBB BBB BBB BB BB BB   Credit limit (kDKK)   1.1 0.0 0.0 0.0 0.1 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 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,056 944 1,509 783 978 625 0.0 0.0   EBITDA   1,158 -208 -33.4 -21.4 176 -288 0.0 0.0   EBIT   1,126 -240 -71.4 -29.7 170 -288 0.0 0.0   Pre-tax profit (PTP)   1,120.9 -244.5 -81.8 -33.4 170.2 -301.1 0.0 0.0   Net earnings   868.3 -244.5 -81.8 -33.4 170.2 -301.1 0.0 0.0   Pre-tax profit without non-rec. items   1,121 -244 -81.8 -33.4 170 -301 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 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   66.5 34.4 14.2 5.9 0.0 0.0 0.0 0.0   Shareholders equity total   1,652 1,208 1,126 1,093 1,263 812 757 757   Interest-bearing liabilities   1.9 2.2 2.9 0.0 0.2 5.2 0.0 0.0   Balance sheet total (assets)   2,632 1,844 1,799 1,824 1,702 1,171 757 757   Net Debt   -1,152 -548 -621 -746 -431 5.2 -757 -757     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 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   2,056 944 1,509 783 978 625 0.0 0.0   Gross profit growth   83.7% -54.1% 59.9% -48.1% 25.0% -36.1% -100.0% 0.0%   Employees   2 3 4 2 2 2 0 0   Employee growth %   0.0% 50.0% 33.3% -50.0% 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)   2,632 1,844 1,799 1,824 1,702 1,171 757 757   Balance sheet change%   43.9% -29.9% -2.5% 1.4% -6.7% -31.2% -35.3% 0.0%   Added value   1,158.4 -207.8 -33.4 -21.4 178.0 -287.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -64 -64 -58 -17 -12 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 -2.0 -3.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 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 (%)   54.8% -25.4% -4.7% -3.8% 17.3% -46.0% 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 %   50.5% -10.7% -3.8% -1.6% 9.9% -19.5% 0.0% 0.0%   ROI %   79.8% -16.7% -5.9% -2.6% 14.9% -26.9% 0.0% 0.0%   ROE %   63.5% -17.1% -7.0% -3.0% 14.5% -29.0% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   62.8% 65.5% 62.6% 59.9% 74.2% 69.3% 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, %   -99.5% 263.8% 1,858.1% 3,483.9% -245.6% -1.8% 0.0% 0.0%   Gearing %   0.1% 0.2% 0.3% 0.0% 0.0% 0.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   12.3% 272.2% 494.2% 345.9% 5,151.9% 799.2% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.3 1.0 1.2 1.4 2.1 1.7 0.0 0.0   Current Ratio   2.6 2.6 2.4 2.3 3.5 3.3 0.0 0.0   Cash and cash equivalent   1,154.1 550.4 624.3 746.4 431.5 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 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   1,585.8 1,010.7 949.1 924.0 1,100.1 811.7 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 2018/12 2019 2019/12 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   579 -69 -8 -11 89 -144 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   579 -69 -8 -11 88 -144 0 0   EBIT / employee   563 -80 -18 -15 85 -144 0 0   Net earnings / employee   434 -81 -20 -17 85 -151 0 0