Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CI MODE I/S

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.6%   Bankruptcy risk   8.1% 7.0% 9.3% 10.4% 7.5% 22.1% 16.0% 15.0%   Credit score (0-100)   32 36 28 23 31 3 11 14   Credit rating   BB BBB BB BB BB B BB BB   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)  2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,575 713 939 770 650 -150 0.0 0.0   EBITDA   -514 -456 -59.1 -122 -11.7 -457 0.0 0.0   EBIT   -558 -504 -84.4 -145 -42.1 -466 0.0 0.0   Pre-tax profit (PTP)   -556.5 -494.6 -90.1 -141.9 -40.3 -466.0 0.0 0.0   Net earnings   -556.5 -494.6 -90.1 -141.9 -40.3 -466.0 0.0 0.0   Pre-tax profit without non-rec. items   -557 -495 -90.1 -142 -40.3 -466 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023e N/A 2024e N/A Tangible assets total   35.2 28.6 14.0 5.0 1.0 0.0 0.0 0.0   Shareholders equity total   587 642 327 185 145 18.8 -6.2 -6.2   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 6.2 6.2   Balance sheet total (assets)   953 1,222 742 1,047 813 202 0.0 0.0   Net Debt   -114 -63.3 -24.1 -161 -17.8 -1.1 6.2 6.2     See the entire balance sheet 1000.0 Volume  2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023e N/A 2024e 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   1,575 713 939 770 650 -150 0.0 0.0   Gross profit growth   -17.8% -54.7% 31.7% -18.0% -15.6% 0.0% 0.0% 0.0%   Employees   0 0 0 0 0 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)   953 1,222 742 1,047 813 202 0 0   Balance sheet change%   -50.5% 28.2% -39.2% 41.0% -22.4% -75.1% -100.0% 0.0%   Added value   -558.4 -503.7 -84.4 -145.3 -42.1 -465.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -90 -74 -50 -33 -34 -10 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 -4.0 -5.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023e N/A 2024e 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 (%)   -35.5% -70.7% -9.0% -18.9% -6.5% 310.2% 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 %   -38.7% -45.5% -8.6% -15.8% -3.9% -91.8% 0.0% 0.0%   ROI %   -68.3% -80.5% -17.4% -55.0% -21.8% -569.4% 0.0% 0.0%   ROE %   -68.3% -80.5% -18.6% -55.4% -24.5% -569.7% 0.0% 0.0%   1000.0 Solidity  2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023e N/A 2024e N/A Equity ratio %   61.6% 52.6% 44.1% 17.7% 17.8% 9.3% -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, %   22.1% 13.9% 40.7% 132.3% 151.6% 0.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023e N/A 2024e N/A Quick Ratio   1.4 1.0 1.0 0.6 0.4 1.1 0.0 0.0   Current Ratio   2.3 2.0 1.7 1.2 1.1 1.1 0.0 0.0   Cash and cash equivalent   113.7 63.3 24.1 160.9 17.8 1.1 0.0 0.0   1000.0 Capital use efficiency  2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023e N/A 2024e 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   485.9 568.0 272.5 138.3 89.8 18.8 -3.1 -3.1   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 -233 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 -228 0 0   EBIT / employee   0 0 0 0 0 -233 0 0   Net earnings / employee   0 0 0 0 0 -233 0 0