Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

1887 Consulting 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% 1.5% 2.1%   Bankruptcy risk   23.7% 16.4% 10.4% 10.6% 9.0% 6.9% 11.1% 8.5%   Credit score (0-100)   4 12 23 22 27 34 22 29   Credit rating   B BB BB BB BB BBB 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   3,672 -2,769 -3,628 -4,204 -3,998 -3,396 0.0 0.0   EBITDA   -784 -3,697 -3,905 -4,542 -4,271 -3,955 0.0 0.0   EBIT   -833 -4,057 -4,513 -5,476 -4,748 -4,475 0.0 0.0   Pre-tax profit (PTP)   -1,011.0 -4,275.9 -4,794.7 -5,822.8 -4,995.5 -4,591.7 0.0 0.0   Net earnings   -992.3 -4,318.3 -4,718.8 -5,822.8 -4,995.5 -3,711.0 0.0 0.0   Pre-tax profit without non-rec. items   -1,011 -4,276 -4,795 -5,823 -4,996 -4,592 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   2,218 3,486 4,374 4,313 3,355 3,167 0.0 0.0   Shareholders equity total   -388 1,193 -3,525 -1,348 1,656 4,945 4,445 4,445   Interest-bearing liabilities   886 1,494 12,622 7,072 3,334 615 0.0 0.0   Balance sheet total (assets)   3,232 4,469 10,012 6,685 5,854 6,427 4,445 4,445   Net Debt   529 1,347 12,478 6,945 3,294 204 -4,445 -4,445     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   3,672 -2,769 -3,628 -4,204 -3,998 -3,396 0.0 0.0   Gross profit growth   255.1% 0.0% -31.0% -15.9% 4.9% 15.1% 0.0% 0.0%   Employees   3 3 1 1 1 1 0 0   Employee growth %   50.0% 0.0% -66.7% 0.0% 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)   3,232 4,469 10,012 6,685 5,854 6,427 4,445 4,445   Balance sheet change%   -15.4% 38.3% 124.1% -33.2% -12.4% 9.8% -30.8% 0.0%   Added value   -783.6 -3,696.9 -3,904.9 -4,541.5 -3,814.0 -3,954.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   553 907 280 -995 -1,435 -708 -3,167 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 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 (%)   -22.7% 146.5% 124.4% 130.2% 118.7% 131.8% 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 %   -20.1% -100.3% -49.9% -50.3% -67.9% -71.8% 0.0% 0.0%   ROI %   -77.3% -226.1% -58.6% -54.9% -78.0% -83.6% 0.0% 0.0%   ROE %   -51.7% -195.2% -84.2% -69.7% -119.8% -112.4% 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 %   -10.7% 26.7% -26.0% -16.8% 28.3% 76.9% 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, %   -67.5% -36.4% -319.5% -152.9% -77.1% -5.2% 0.0% 0.0%   Gearing %   -228.1% 125.2% -358.0% -524.6% 201.3% 12.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   39.3% 18.4% 4.2% 4.1% 5.4% 9.3% 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   0.3 0.2 0.3 0.2 0.4 1.8 0.0 0.0   Current Ratio   0.3 0.2 0.4 0.3 0.6 2.1 0.0 0.0   Cash and cash equivalent   357.2 147.1 143.9 127.1 40.3 411.1 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   -2,686.8 -2,446.6 -8,041.6 -5,813.0 -1,850.3 1,627.3 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   -261 -1,232 -3,905 -4,542 -3,814 -3,955 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -261 -1,232 -3,905 -4,542 -4,271 -3,955 0 0   EBIT / employee   -278 -1,352 -4,513 -5,476 -4,748 -4,475 0 0   Net earnings / employee   -331 -1,439 -4,719 -5,823 -4,996 -3,711 0 0