Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Promotional Sale 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 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% 2.1% 2.1%   Bankruptcy risk   2.6% 2.8% 24.4% 23.9% 32.7% 29.3% 9.2% 9.2%   Credit score (0-100)   63 61 3 3 0 1 27 27   Credit rating   BBB BBB B B C C 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 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   971 736 -160 -184 -126 -72.2 0.0 0.0   EBITDA   173 140 -308 -193 -126 -72.2 0.0 0.0   EBIT   129 125 -324 -193 -126 -72.2 0.0 0.0   Pre-tax profit (PTP)   114.5 122.5 -286.1 -170.4 -97.9 -31.2 0.0 0.0   Net earnings   83.2 90.3 -936.3 110.0 225.5 141.8 0.0 0.0   Pre-tax profit without non-rec. items   114 123 -286 -170 -97.9 -31.2 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   48.8 33.4 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   2,533 2,621 1,685 1,795 2,020 2,162 1,562 1,562   Interest-bearing liabilities   552 958 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,662 3,853 2,184 2,262 2,145 2,218 1,562 1,562   Net Debt   -407 147 -360 -106 -28.8 -659 -1,562 -1,562     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   971 736 -160 -184 -126 -72.2 0.0 0.0   Gross profit growth   17.0% -24.2% 0.0% -14.8% 31.6% 42.8% 0.0% 0.0%   Employees   2 1 1 1 0 0 0 0   Employee growth %   -33.3% -50.0% 0.0% 0.0% -100.0% 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)   3,662 3,853 2,184 2,262 2,145 2,218 1,562 1,562   Balance sheet change%   16.2% 5.2% -43.3% 3.6% -5.2% 3.4% -29.6% 0.0%   Added value   173.0 140.0 -308.2 -193.3 -126.1 -72.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -251 -31 -49 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 -1.0 -2.0 -3.0 -4.0 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 (%)   13.3% 16.9% 201.7% 104.9% 100.0% 100.0% 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 %   3.9% 4.4% -8.7% -7.3% -4.3% -1.4% 0.0% 0.0%   ROI %   4.6% 5.0% -10.0% -9.3% -5.0% -1.5% 0.0% 0.0%   ROE %   3.3% 3.5% -43.5% 6.3% 11.8% 6.8% 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 %   69.2% 68.0% 77.1% 79.3% 94.2% 97.5% 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, %   -235.1% 104.7% 116.7% 55.0% 22.9% 913.3% 0.0% 0.0%   Gearing %   21.8% 36.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.7% 5.7% 4.7% 0.0% 0.0% 0.0% 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   2.5 2.7 4.4 4.8 17.1 39.9 0.0 0.0   Current Ratio   3.2 3.1 4.4 4.8 17.1 39.9 0.0 0.0   Cash and cash equivalent   958.5 811.1 359.7 106.2 28.8 659.1 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   2,484.0 2,587.5 1,684.6 1,794.7 2,020.2 2,161.9 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 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   87 140 -308 -193 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   87 140 -308 -193 0 0 0 0   EBIT / employee   65 125 -324 -193 0 0 0 0   Net earnings / employee   42 90 -936 110 0 0 0 0