Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Selskabet af 1. juli 2020 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% 0.6% 0.6%   Bankruptcy risk   2.2% 26.7% 18.5% 10.4% 11.4% 14.4% 15.3% 15.3%   Credit score (0-100)   68 3 7 22 20 14 13 13   Credit rating   BBB B B BB BB BB BB BB   Credit limit (kDKK)   0.2 -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   944 11.5 59.3 0.0 0.0 0.0 0.0 0.0   EBITDA   822 -148 -75.8 0.0 0.0 0.0 0.0 0.0   EBIT   822 -148 -75.8 0.0 0.0 0.0 0.0 0.0   Pre-tax profit (PTP)   554.4 -8,526.4 -46.3 -12.5 -6.3 -12.0 0.0 0.0   Net earnings   441.0 -8,527.1 -46.3 -6.3 -6.3 -12.0 0.0 0.0   Pre-tax profit without non-rec. items   554 -8,526 -46.3 -12.5 -6.3 -12.0 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   4,189 -4,446 -4,492 -4,498 -4,505 -4,517 -4,642 -4,642   Interest-bearing liabilities   8,882 3,968 3,992 4,013 4,017 4,017 4,642 4,642   Balance sheet total (assets)   13,228 81.2 12.6 14.1 12.0 0.0 0.0 0.0   Net Debt   8,609 3,937 3,992 4,013 4,017 4,017 4,642 4,642     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   944 11.5 59.3 0.0 0.0 0.0 0.0 0.0   Gross profit growth   0.0% -98.8% 416.0% -100.0% 0.0% 0.0% 0.0% 0.0%   Employees   0 1 1 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   13,228 81 13 14 12 0 0 0   Balance sheet change%   70.3% -99.4% -84.5% 12.0% -15.0% -100.0% 0.0% 0.0%   Added value   822.2 -147.8 -75.8 0.0 0.0 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   -1,789 521 -521 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 -1.0 -2.0 0.0 0.0 0.0 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 (%)   87.1% -1,286.2% -127.8% 0.0% 0.0% 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 %   10.0% -0.4% -0.6% -0.0% 0.0% 0.3% 0.0% 0.0%   ROI %   10.1% -0.4% -0.6% -0.0% 0.0% -0.3% 0.0% 0.0%   ROE %   10.3% -399.3% -98.7% -47.5% -47.9% -200.0% 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 %   31.7% -98.2% -99.7% -99.7% -99.7% -100.0% -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, %   1,047.1% -2,663.5% -5,267.2% 0.0% 0.0% 0.0% 0.0% 0.0%   Gearing %   212.0% -89.3% -88.9% -89.2% -89.2% -88.9% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.2% 132.1% 0.5% 0.3% 0.2% 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   1.2 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   1.2 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   272.3 31.0 0.0 0.0 0.0 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   873.7 -2,473.3 -3,432.3 -4,510.4 -4,516.7 -4,516.7 -2,320.8 -2,320.8   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   0 -148 -76 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -148 -76 0 0 0 0 0   EBIT / employee   0 -148 -76 0 0 0 0 0   Net earnings / employee   0 -8,527 -46 0 0 0 0 0