Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Quickpoint A/S 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 2019/4 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% 2.9% 2.9%   Bankruptcy risk   0.8% 0.7% 4.3% 4.1% 0.7% 1.1% 4.4% 4.3%   Credit score (0-100)   93 94 48 48 94 83 47 48   Credit rating   AA AA BBB BBB AA A BBB BBB   Credit limit (kDKK)   3,830.7 3,443.7 0.0 0.0 5,467.8 2,884.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 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   79,031 55,105 74,211 82,629 96,352 107,492 0.0 0.0   EBITDA   16,720 12,337 74,211 82,629 22,626 34,210 0.0 0.0   EBIT   10,899 9,021 74,211 82,629 15,843 28,510 0.0 0.0   Pre-tax profit (PTP)   10,992.6 9,081.4 6,728.0 9,846.0 15,803.0 29,119.5 0.0 0.0   Net earnings   8,591.1 7,083.0 6,728.0 9,846.0 12,353.7 22,734.4 0.0 0.0   Pre-tax profit without non-rec. items   10,993 9,081 74,211 82,629 15,803 29,120 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   9,576 12,577 0.0 0.0 12,836 9,076 0.0 0.0   Shareholders equity total   19,483 19,066 18,794 28,640 25,993 33,728 15,128 15,128   Interest-bearing liabilities   69.8 0.0 0.0 0.0 5,192 2,271 0.0 0.0   Balance sheet total (assets)   50,600 46,909 49,474 69,245 61,617 64,383 15,128 15,128   Net Debt   -10,913 -9,071 0.0 0.0 -9,507 2,151 -12,196 -12,196     See the entire balance sheet 1000.0 Volume  2018 2019/4 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   79,031 55,105 74,211 82,629 96,352 107,492 0.0 0.0   Gross profit growth   9.1% -30.3% 34.7% 11.3% 16.6% 11.6% -100.0% 0.0%   Employees   0 139 136 132 142 147 0 0   Employee growth %   -100.0% 0.0% -2.2% -2.9% 7.6% 3.5% -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)   50,600 46,909 49,474 69,245 61,617 64,383 15,128 15,128   Balance sheet change%   2.0% -7.3% 5.5% 40.0% -11.0% 4.5% -76.5% 0.0%   Added value   16,720.1 12,337.1 74,211.0 82,629.0 15,842.6 34,209.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -6,354 -1,165 -18,024 0 9,401 -9,877 -9,076 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/4 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 (%)   13.8% 16.4% 100.0% 100.0% 16.4% 26.5% 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 %   22.1% 18.7% 154.0% 139.2% 24.4% 46.3% 0.0% 0.0%   ROI %   53.7% 43.8% 212.1% 139.2% 31.4% 84.2% 0.0% 0.0%   ROE %   45.4% 36.7% 35.5% 41.5% 45.2% 76.1% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   38.5% 40.8% 100.0% 100.0% 42.2% 52.4% 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, %   -65.3% -73.5% 0.0% 0.0% -42.0% 6.3% 0.0% 0.0%   Gearing %   0.4% 0.0% 0.0% 0.0% 20.0% 6.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   165.3% 157.5% 0.0% 0.0% 6.2% 1.1% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.7 0.6 0.0 0.0 0.8 1.1 0.0 0.0   Current Ratio   1.1 1.0 0.0 0.0 1.2 1.6 0.0 0.0   Cash and cash equivalent   10,982.4 9,071.0 0.0 0.0 14,699.2 119.9 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 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   1,610.2 1,000.8 0.0 0.0 6,728.9 18,462.9 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 2019/4 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   0 89 546 626 112 233 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 89 546 626 159 233 0 0   EBIT / employee   0 65 546 626 112 194 0 0   Net earnings / employee   0 51 49 75 87 155 0 0