Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ØGADENS 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 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   8.3% 8.3% 8.3% 8.3% 8.3% 8.3% 8.3% 8.3%   Bankruptcy risk   4.2% 2.2% 2.0% 5.3% 2.7% 6.9% 8.4% 8.0%   Credit score (0-100)   50 67 69 41 60 34 29 31   Credit rating   BBB BBB A BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.1 0.6 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 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   7,980 7,543 5,636 5,000 6,134 4,162 0.0 0.0   EBITDA   1,274 1,969 528 -248 3,100 -483 0.0 0.0   EBIT   897 1,645 228 -497 2,900 -579 0.0 0.0   Pre-tax profit (PTP)   1,096.9 1,872.4 238.7 -487.5 3,076.8 -620.0 0.0 0.0   Net earnings   841.0 1,450.4 183.3 -383.5 2,486.1 -575.1 0.0 0.0   Pre-tax profit without non-rec. items   1,097 1,872 239 -488 3,045 -509 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 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   1,026 739 441 435 380 518 0.0 0.0   Shareholders equity total   1,552 3,003 3,186 2,802 2,347 1,772 1,647 1,647   Interest-bearing liabilities   1,357 1,264 1,127 1,038 3,150 2,841 0.0 0.0   Balance sheet total (assets)   5,592 5,992 6,553 6,983 7,168 5,973 1,647 1,647   Net Debt   1,165 1,139 628 825 2,434 2,525 -1,647 -1,647     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2023/6 2023 2024/6 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   7,980 7,543 5,636 5,000 6,134 4,162 0.0 0.0   Gross profit growth   -10.1% -5.5% -25.3% -11.3% 22.7% -32.2% -100.0% 0.0%   Employees   0 16 15 15 11 12 0 0   Employee growth %   0.0% 0.0% -6.3% 0.0% -26.7% 9.1% -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)   5,592 5,992 6,553 6,983 7,168 5,973 1,647 1,647   Balance sheet change%   7.0% 7.1% 9.4% 6.6% 2.7% -16.7% -72.4% 0.0%   Added value   1,273.9 1,969.3 528.1 -247.8 3,149.4 -482.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -196 -614 -600 -255 -256 42 -518 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 -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 2023/6 2023 2024/6 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 (%)   11.2% 21.8% 4.1% -9.9% 47.3% -13.9% 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 %   20.9% 33.5% 4.0% -7.0% 45.8% -2.3% 0.0% 0.0%   ROI %   39.5% 53.4% 5.8% -11.2% 68.6% -2.9% 0.0% 0.0%   ROE %   74.3% 63.7% 5.9% -12.8% 96.6% -27.9% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   27.8% 50.1% 48.6% 40.1% 32.7% 29.7% 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, %   91.4% 57.8% 119.0% -332.9% 78.5% -523.1% 0.0% 0.0%   Gearing %   87.4% 42.1% 35.4% 37.0% 134.2% 160.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.9% 5.0% 1.3% 1.2% 9.5% 12.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.1 1.8 1.9 1.6 1.5 1.3 0.0 0.0   Current Ratio   1.1 1.8 1.9 1.6 1.5 1.3 0.0 0.0   Cash and cash equivalent   192.4 125.2 498.8 213.0 715.3 315.7 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2023/6 2023 2024/6 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   417.7 2,234.6 2,795.7 2,382.4 2,227.2 1,265.5 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 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 123 35 -17 286 -40 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 123 35 -17 282 -40 0 0   EBIT / employee   0 103 15 -33 264 -48 0 0   Net earnings / employee   0 91 12 -26 226 -48 0 0