Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FRAME BY FRAME 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% 3.1% 3.1%   Bankruptcy risk   2.2% 2.2% 1.6% 1.8% 2.0% 1.7% 15.2% 14.9%   Credit score (0-100)   68 67 74 70 67 71 13 14   Credit rating   BBB BBB A A A A BB BB   Credit limit (kDKK)   0.1 0.1 6.7 2.4 0.5 3.7 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   5,168 6,154 5,490 5,933 6,533 6,469 0.0 0.0   EBITDA   1,153 1,480 1,283 1,644 2,030 1,786 0.0 0.0   EBIT   1,116 1,437 1,263 1,608 2,010 1,769 0.0 0.0   Pre-tax profit (PTP)   1,120.7 1,427.6 1,253.1 1,598.0 2,002.7 1,771.8 0.0 0.0   Net earnings   837.4 1,102.2 972.0 1,241.1 1,559.9 1,376.6 0.0 0.0   Pre-tax profit without non-rec. items   1,121 1,428 1,253 1,598 2,003 1,772 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   40.2 44.3 24.4 56.0 35.3 19.0 0.0 0.0   Shareholders equity total   1,154 1,306 1,778 1,819 1,779 1,656 268 268   Interest-bearing liabilities   45.9 237 0.0 0.0 10.1 8.3 0.0 0.0   Balance sheet total (assets)   2,570 3,118 3,905 2,987 2,762 2,818 268 268   Net Debt   -805 -561 -1,335 -936 -1,907 -1,316 -268 -268     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   5,168 6,154 5,490 5,933 6,533 6,469 0.0 0.0   Gross profit growth   29.0% 19.1% -10.8% 8.1% 10.1% -1.0% -100.0% 0.0%   Employees   7 7 7 7 7 8 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 14.3% -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)   2,570 3,118 3,905 2,987 2,762 2,818 268 268   Balance sheet change%   24.4% 21.4% 25.2% -23.5% -7.5% 2.0% -90.5% 0.0%   Added value   1,152.6 1,479.8 1,283.2 1,644.3 2,045.9 1,785.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -52 -38 -40 -5 -41 -33 -19 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 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 (%)   21.6% 23.4% 23.0% 27.1% 30.8% 27.4% 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 %   48.5% 50.5% 36.0% 46.7% 69.9% 63.5% 0.0% 0.0%   ROI %   113.6% 104.8% 76.1% 89.4% 111.4% 102.6% 0.0% 0.0%   ROE %   89.1% 89.6% 63.0% 69.0% 86.7% 80.2% 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 %   48.7% 41.9% 45.5% 60.9% 64.4% 58.7% 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, %   -69.8% -37.9% -104.1% -56.9% -93.9% -73.7% 0.0% 0.0%   Gearing %   4.0% 18.1% 0.0% 0.0% 0.6% 0.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.4% 6.8% 8.5% 183,654.5% 138.0% 1.7% 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   2.0 1.6 1.8 2.4 2.7 2.3 0.0 0.0   Current Ratio   1.7 1.6 1.8 2.4 2.7 2.3 0.0 0.0   Cash and cash equivalent   850.9 798.1 1,335.5 936.4 1,917.2 1,324.3 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   1,016.4 1,160.1 1,652.1 1,661.5 1,642.1 1,527.6 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 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   165 211 183 235 292 223 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   165 211 183 235 290 223 0 0   EBIT / employee   159 205 180 230 287 221 0 0   Net earnings / employee   120 157 139 177 223 172 0 0