Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BitPeople A/S - Group 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% 3.3% 3.3%   Bankruptcy risk   2.0% 3.9% 3.7% 5.6% 1.7% 7.0% 11.4% 11.2%   Credit score (0-100)   70 52 52 39 72 33 21 22   Credit rating   A BBB BBB BBB A BBB BB BB   Credit limit (kDKK)   0.6 0.0 0.0 0.0 5.3 -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   18,560 10,687 15,006 21,525 21,840 14,439 0.0 0.0   EBITDA   4,931 1,798 96.0 -295 719 -3,638 0.0 0.0   EBIT   3,177 1,798 96.0 -295 6.0 -4,137 0.0 0.0   Pre-tax profit (PTP)   3,189.0 2,623.0 24.0 -353.0 58.0 -4,232.0 0.0 0.0   Net earnings   2,764.0 2,623.0 24.0 -353.0 2.0 -4,202.0 0.0 0.0   Pre-tax profit without non-rec. items   3,189 1,798 96.0 -295 58.0 -4,232 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   59.0 0.0 0.0 0.0 190 56.0 0.0 0.0   Shareholders equity total   446 3,011 1,686 934 862 -3,426 -3,820 -3,820   Interest-bearing liabilities   2,936 0.0 0.0 0.0 262 3,059 4,948 4,948   Balance sheet total (assets)   9,481 7,516 11,297 10,370 9,348 7,392 1,128 1,128   Net Debt   1,370 0.0 0.0 0.0 -839 2,618 4,948 4,948     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   18,560 10,687 15,006 21,525 21,840 14,439 0.0 0.0   Gross profit growth   24.5% -42.4% 40.4% 43.4% 1.5% -33.9% -100.0% 0.0%   Employees   0 0 24 32 33 30 0 0   Employee growth %   0.0% 0.0% 0.0% 33.3% 3.1% -9.1% -100.0% 0.0%   Employee expenses   -13,629.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   9,481 7,516 11,297 10,370 9,348 7,392 1,128 1,128   Balance sheet change%   -14.4% -20.7% 50.3% -8.2% -9.9% -20.9% -84.7% 0.0%   Added value   18,560.0 1,798.0 96.0 -295.0 6.0 -3,638.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -3,548 -3,603 0 0 2,124 -938 -1,270 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 3.0 -1.0 1.0 -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 %   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 (%)   17.1% 16.8% 0.6% -1.4% 0.0% -28.7% 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 %   28.3% 21.2% 1.0% -2.7% 1.1% -40.3% 0.0% 0.0%   ROI %   50.3% 30.9% 1.0% -2.7% 1.5% -53.9% 0.0% 0.0%   ROE %   48.0% 151.8% 1.0% -26.9% 0.2% -661.2% 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 %   4.7% 100.0% 100.0% 100.0% 15.0% -104.9% -77.2% -77.2%   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, %   27.8% 0.0% 0.0% 0.0% -116.7% -72.0% 0.0% 0.0%   Gearing %   658.3% 0.0% 0.0% 0.0% 30.4% -89.3% -129.5% -129.5%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.5% 0.0% 0.0% 0.0% 40.5% 9.9% 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   0.7 0.0 0.0 0.0 1.5 2.0 0.0 0.0   Current Ratio   0.7 0.0 0.0 0.0 1.5 1.6 0.0 0.0   Cash and cash equivalent   1,566.0 0.0 0.0 0.0 1,101.0 441.0 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   -2,404.0 0.0 0.0 0.0 2,098.0 1,824.0 -2,474.0 -2,474.0   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   0 0 4 -9 0 -121 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 4 -9 22 -121 0 0   EBIT / employee   0 0 4 -9 0 -138 0 0   Net earnings / employee   0 0 1 -11 0 -140 0 0