Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

OC 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   0.5% 0.5% 0.6% 0.6% 0.7% 0.8% 7.8% 7.7%   Credit score (0-100)   99 99 97 96 95 90 31 32   Credit rating   AA AA AA AA AA AA BB BB   Credit limit (kDKK)   3,370.3 3,139.7 3,390.8 3,651.3 4,502.6 4,273.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   5,479 5,909 6,353 6,956 5,668 5,658 0.0 0.0   EBITDA   4,639 5,114 5,755 6,210 4,890 4,843 0.0 0.0   EBIT   4,635 5,109 5,751 6,206 4,889 4,826 0.0 0.0   Pre-tax profit (PTP)   8,463.1 5,658.4 8,724.7 9,744.3 5,916.1 6,208.3 0.0 0.0   Net earnings   7,016.8 4,636.5 7,239.9 8,199.9 4,679.1 4,855.7 0.0 0.0   Pre-tax profit without non-rec. items   8,463 5,658 8,725 9,744 5,916 6,208 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   12.3 8.2 4.1 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   31,199 25,835 28,575 31,775 33,454 38,192 31,975 31,975   Interest-bearing liabilities   3,265 6,017 6,865 5,748 3,753 213 0.0 0.0   Balance sheet total (assets)   35,983 32,866 37,348 39,606 39,026 40,373 31,975 31,975   Net Debt   -7,516 255 -1,296 -1,490 -22,635 -21,028 -31,975 -31,975     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   5,479 5,909 6,353 6,956 5,668 5,658 0.0 0.0   Gross profit growth   27.8% 7.8% 7.5% 9.5% -18.5% -0.2% -100.0% 0.0%   Employees   2 2 2 2 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 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)   35,983 32,866 37,348 39,606 39,026 40,373 31,975 31,975   Balance sheet change%   15.1% -8.7% 13.6% 6.0% -1.5% 3.5% -20.8% 0.0%   Added value   4,638.6 5,113.5 5,754.8 6,209.9 4,893.6 4,842.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -8 -8 -8 -8 -0 -17 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   84.6% 86.5% 90.5% 89.2% 86.3% 85.3% 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 %   25.3% 21.3% 25.8% 25.9% 15.4% 15.9% 0.0% 0.0%   ROI %   26.4% 22.1% 26.9% 27.2% 16.1% 16.6% 0.0% 0.0%   ROE %   24.0% 16.3% 26.6% 27.2% 14.3% 13.6% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   86.7% 78.6% 76.5% 80.2% 85.7% 94.6% 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, %   -162.0% 5.0% -22.5% -24.0% -462.9% -434.2% 0.0% 0.0%   Gearing %   10.5% 23.3% 24.0% 18.1% 11.2% 0.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.2% 35.9% 5.1% 3.4% 3.1% 5.1% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   2.8 1.2 1.2 1.3 5.3 15.5 0.0 0.0   Current Ratio   2.8 1.2 1.2 1.3 5.3 15.6 0.0 0.0   Cash and cash equivalent   10,781.0 5,761.5 8,160.9 7,238.0 26,388.1 21,240.9 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   -2,046.3 1,712.5 146.0 149.5 20,333.5 25,605.3 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   2,319 2,557 2,877 3,105 2,447 2,421 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   2,319 2,557 2,877 3,105 2,445 2,421 0 0   EBIT / employee   2,317 2,555 2,875 3,103 2,445 2,413 0 0   Net earnings / employee   3,508 2,318 3,620 4,100 2,340 2,428 0 0