Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

OneXP 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   1.4% 1.0% 1.4% 1.3% 1.6% 1.9% 8.8% 8.6%   Credit score (0-100)   79 87 79 78 74 68 28 29   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   189.5 718.1 213.9 347.9 28.5 3.5 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   11,825 6,369 8,038 7,367 9,191 8,512 0.0 0.0   EBITDA   10,524 4,986 6,541 6,077 8,107 6,967 0.0 0.0   EBIT   10,522 4,504 6,324 5,799 7,835 6,713 0.0 0.0   Pre-tax profit (PTP)   10,957.9 4,687.0 5,754.0 6,471.3 9,077.2 6,851.2 0.0 0.0   Net earnings   8,536.3 3,647.2 4,478.1 5,044.9 7,059.2 5,318.9 0.0 0.0   Pre-tax profit without non-rec. items   10,958 4,687 5,754 6,471 9,077 6,851 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   825 815 1,034 757 484 230 0.0 0.0   Shareholders equity total   22,093 10,740 15,218 20,263 9,822 12,641 5,016 5,016   Interest-bearing liabilities   0.0 280 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   25,717 13,393 17,548 22,642 13,045 14,896 5,016 5,016   Net Debt   -989 -1,270 -3,939 -7,545 -2,276 -3,137 -5,016 -5,016     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   11,825 6,369 8,038 7,367 9,191 8,512 0.0 0.0   Gross profit growth   14.9% -46.1% 26.2% -8.3% 24.8% -7.4% -100.0% 0.0%   Employees   3 3 3 2 2 3 0 0   Employee growth %   0.0% 0.0% 0.0% -33.3% 0.0% 50.0% -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)   25,717 13,393 17,548 22,642 13,045 14,896 5,016 5,016   Balance sheet change%   15.2% -47.9% 31.0% 29.0% -42.4% 14.2% -66.3% 0.0%   Added value   10,524.3 4,986.1 6,541.2 6,076.9 8,112.4 6,966.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -9,173 -492 2 -555 -545 -508 -230 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 (%)   89.0% 70.7% 78.7% 78.7% 85.2% 78.9% 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 %   46.3% 24.7% 40.9% 32.6% 50.9% 49.1% 0.0% 0.0%   ROI %   50.9% 28.5% 47.4% 36.5% 59.9% 60.7% 0.0% 0.0%   ROE %   42.0% 22.2% 34.5% 28.4% 46.9% 47.4% 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 %   85.9% 80.2% 86.7% 89.5% 75.3% 84.9% 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, %   -9.4% -25.5% -60.2% -124.2% -28.1% -45.0% 0.0% 0.0%   Gearing %   0.0% 2.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   18.3% 104.8% 407.0% 0.0% 0.0% 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   6.5 2.3 3.9 7.2 1.5 4.4 0.0 0.0   Current Ratio   8.4 5.1 7.8 9.7 4.0 6.6 0.0 0.0   Cash and cash equivalent   989.3 1,549.5 3,939.3 7,544.9 2,276.3 3,136.8 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   21,837.0 9,977.3 14,276.6 19,501.9 9,286.5 12,321.8 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   3,508 1,662 2,180 3,038 4,056 2,322 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   3,508 1,662 2,180 3,038 4,054 2,322 0 0   EBIT / employee   3,507 1,501 2,108 2,900 3,917 2,238 0 0   Net earnings / employee   2,845 1,216 1,493 2,522 3,530 1,773 0 0