Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ORIGINAL DANISH ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 1.9% 1.9%   Bankruptcy risk   6.8% 7.6% 11.1% 6.5% 5.8% 11.3% 15.1% 15.1%   Credit score (0-100)   36 33 22 35 39 20 13 13   Credit rating   BBB BB BB BBB BBB BB 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   59 66 9 19 38 8 8 8   Gross profit   52.3 58.0 2.9 12.6 20.7 -2.9 0.0 0.0   EBITDA   52.3 58.0 2.9 12.6 20.7 -2.9 0.0 0.0   EBIT   52.3 58.0 2.9 12.6 20.7 -2.9 0.0 0.0   Pre-tax profit (PTP)   62.5 79.3 -10.0 57.5 43.3 -93.5 0.0 0.0   Net earnings   48.6 61.2 -7.8 44.6 33.3 -73.0 0.0 0.0   Pre-tax profit without non-rec. items   62.5 79.3 -10.0 57.5 43.3 -93.5 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   37.0 98.2 90.4 135 168 95.2 -29.8 -29.8   Interest-bearing liabilities   113 121 153 153 153 96.5 29.8 29.8   Balance sheet total (assets)   215 313 303 367 399 261 0.0 0.0   Net Debt   -101 -186 -144 -205 -242 -140 29.8 29.8     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   59 66 9 19 38 8 8 8   Net sales growth   204.7% 11.6% -86.4% 110.0% 102.1% -79.5% 0.0% 0.0%   Gross profit   52.3 58.0 2.9 12.6 20.7 -2.9 0.0 0.0   Gross profit growth   291.7% 10.9% -95.0% 329.9% 64.9% 0.0% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   215 313 303 367 399 261 0 0   Balance sheet change%   30.7% 45.7% -3.2% 21.0% 8.9% -34.7% -100.0% 0.0%   Added value   52.3 58.0 2.9 12.6 20.7 -2.9 0.0 0.0   Added value %   88.2% 87.7% 32.5% 66.6% 54.3% -36.3% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   1.0 2.0 -1.0 1.0 2.0 -1.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 -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 %   88.2% 87.7% 32.5% 66.6% 54.3% -36.3% 0.0% 0.0%   EBIT %   88.2% 87.7% 32.5% 66.6% 54.3% -36.3% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   82.0% 92.4% -86.7% 235.8% 87.1% -930.1% 0.0% 0.0%   Profit before depreciation and extraordinary items %   82.0% 92.4% -86.7% 235.8% 87.1% -930.1% 0.0% 0.0%   Pre tax profit less extraordinaries %   105.4% 119.9% -111.4% 304.2% 113.2% -1,191.2% 0.0% 0.0%   ROA %   32.4% 30.1% -3.2% 17.2% 11.3% -28.3% 0.0% 0.0%   ROI %   48.2% 42.9% -4.3% 21.7% 14.3% -36.5% 0.0% 0.0%   ROE %   48.3% 90.5% -8.3% 39.6% 22.0% -55.4% 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 %   17.2% 31.4% 29.8% 36.8% 42.1% 36.5% -100.0% -100.0%   Relative indebtedness %   299.8% 324.6% 2,362.0% 1,225.8% 604.6% 2,108.7% 379.3% 379.3%   Relative net indebtedness %   -61.6% -140.2% -938.5% -668.8% -428.5% -907.7% 379.3% 379.3%   Net int. bear. debt to EBITDA, %   -193.0% -321.0% -4,935.9% -1,633.1% -1,166.5% 4,917.4% 0.0% 0.0%   Gearing %   306.2% 123.6% 168.9% 113.1% 90.7% 101.3% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.8% 0.0% 0.0% 0.0% 0.1% 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 1.5 1.4 1.6 1.7 1.6 0.0 0.0   Current Ratio   1.2 1.5 1.4 1.6 1.7 1.6 0.0 0.0   Cash and cash equivalent   214.3 307.6 297.1 358.1 394.6 236.7 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)   3.1 2.8 135.2 64.4 31.9 0.0 0.0 0.0   Trade creditors turnover (days)   2,353.8 2,584.1 3,469.8 3,585.9 1,267.2 2,016.2 0.0 0.0   Current assets / Net sales %   362.3% 473.0% 3,366.1% 1,939.8% 1,044.9% 3,322.3% 0.0% 0.0%   Net working capital   -173.3 -176.3 -204.5 -199.6 -186.2 -134.0 -14.9 -14.9   Net working capital %   -292.4% -266.3% -2,272.0% -1,055.9% -487.5% -1,707.1% -189.7% -189.7%   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 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0