Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SPAMFIGHTER 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% 2.6% 2.6%   Bankruptcy risk   2.5% 40.7% 5.7% 6.6% 5.7% 10.5% 18.2% 18.0%   Credit score (0-100)   64 1 40 35 39 22 8 8   Credit rating   BBB C BBB BBB BBB BB B B   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   4,577 301 1,446 974 918 537 0.0 0.0   EBITDA   893 -2,488 1,128 15.6 -13.6 -299 0.0 0.0   EBIT   893 -2,488 1,128 15.6 -13.6 -299 0.0 0.0   Pre-tax profit (PTP)   888.5 -2,518.7 1,129.6 12.3 -17.0 -299.1 0.0 0.0   Net earnings   888.5 -2,518.7 1,129.6 20.3 25.5 -299.1 0.0 0.0   Pre-tax profit without non-rec. items   888 -2,519 1,130 12.3 -17.0 -299 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   1,258 -1,261 -131 -111 -85.2 -384 -514 -514   Interest-bearing liabilities   45.1 720 796 846 846 796 514 514   Balance sheet total (assets)   3,045 760 1,414 1,507 1,225 826 0.0 0.0   Net Debt   -1,039 544 333 498 430 701 514 514     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   4,577 301 1,446 974 918 537 0.0 0.0   Gross profit growth   -1.4% -93.4% 380.9% -32.7% -5.7% -41.5% -100.0% 0.0%   Employees   0 8 1 1 2 2 0 0   Employee growth %   -100.0% 0.0% -87.5% 0.0% 100.0% 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)   3,045 760 1,414 1,507 1,225 826 0 0   Balance sheet change%   36.4% -75.1% 86.1% 6.6% -18.7% -32.6% -100.0% 0.0%   Added value   893.1 -2,488.2 1,127.8 15.6 -13.6 -299.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 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 1.0 2.0 -1.0 -2.0 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 (%)   19.5% -827.3% 78.0% 1.6% -1.5% -55.8% 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 %   33.8% -97.7% 63.7% 1.0% -0.9% -23.7% 0.0% 0.0%   ROI %   78.3% -201.9% 116.8% 1.5% -1.3% -29.0% 0.0% 0.0%   ROE %   109.2% -249.7% 103.9% 1.4% 1.9% -29.2% 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 %   41.3% -62.4% -8.5% -6.8% -6.5% -31.8% -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, %   -116.3% -21.9% 29.5% 3,195.5% -3,166.4% -234.3% 0.0% 0.0%   Gearing %   3.6% -57.1% -607.5% -764.5% -993.9% -207.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.3% 11.3% 0.9% 0.4% 0.4% 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   1.7 0.3 0.9 0.9 1.0 0.7 0.0 0.0   Current Ratio   1.7 0.3 0.9 0.9 1.0 0.7 0.0 0.0   Cash and cash equivalent   1,084.2 175.6 463.3 348.6 416.4 94.6 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   1,168.3 -1,238.9 -109.8 -89.4 -2.0 -301.1 -257.1 -257.1   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 -311 1,128 16 -7 -150 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -311 1,128 16 -7 -150 0 0   EBIT / employee   0 -311 1,128 16 -7 -150 0 0   Net earnings / employee   0 -315 1,130 20 13 -150 0 0