Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ART OF WEB ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 1.9% 1.9%   Bankruptcy risk   3.8% 3.5% 6.4% 11.9% 16.8% 15.9% 7.8% 7.8%   Credit score (0-100)   53 54 37 19 9 11 31 31   Credit rating   BBB BBB BBB BB BB BB 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)  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   2,040 2,410 818 2,948 2,554 2,555 2,555 2,555   Gross profit   1,060 1,385 284 1,568 2,229 2,298 0.0 0.0   EBITDA   113 52.1 -5.8 1,568 2,229 2,298 0.0 0.0   EBIT   113 52.1 -5.8 1,568 2,229 2,298 0.0 0.0   Pre-tax profit (PTP)   74.1 99.5 21.5 1,626.0 2,098.7 2,579.1 0.0 0.0   Net earnings   57.8 77.6 16.8 1,268.3 1,637.0 2,011.7 0.0 0.0   Pre-tax profit without non-rec. items   74.1 99.5 21.5 1,626 2,099 2,579 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   999 977 894 2,063 3,599 5,511 5,286 5,286   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,073 1,702 1,406 2,320 4,053 6,024 5,286 5,286   Net Debt   -1,860 -1,414 -1,315 -2,208 -4,032 -5,990 -5,286 -5,286     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   2,040 2,410 818 2,948 2,554 2,555 2,555 2,555   Net sales growth   159.0% 18.2% -66.1% 260.5% -13.4% 0.0% 0.0% 0.0%   Gross profit   1,060 1,385 284 1,568 2,229 2,298 0.0 0.0   Gross profit growth   56.7% 30.7% -79.5% 452.5% 42.1% 3.1% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,073 1,702 1,406 2,320 4,053 6,024 5,286 5,286   Balance sheet change%   51.8% -17.9% -17.4% 65.0% 74.7% 48.6% -12.3% 0.0%   Added value   113.4 52.1 -5.8 1,567.5 2,228.5 2,298.0 0.0 0.0   Added value %   5.6% 2.2% -0.7% 53.2% 87.3% 89.9% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   1.0 2.0 -1.0 1.0 -1.0 1.0 0.0 0.0   EBIT trend   3.0 4.0 -1.0 1.0 2.0 3.0 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 %   5.6% 2.2% -0.7% 53.2% 87.3% 89.9% 0.0% 0.0%   EBIT %   5.6% 2.2% -0.7% 53.2% 87.3% 89.9% 0.0% 0.0%   EBIT to gross profit (%)   10.7% 3.8% -2.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   2.8% 3.2% 2.1% 43.0% 64.1% 78.7% 0.0% 0.0%   Profit before depreciation and extraordinary items %   2.8% 3.2% 2.1% 43.0% 64.1% 78.7% 0.0% 0.0%   Pre tax profit less extraordinaries %   3.6% 4.1% 2.6% 55.2% 82.2% 101.0% 0.0% 0.0%   ROA %   4.3% 5.3% 1.4% 87.5% 66.1% 51.2% 0.0% 0.0%   ROI %   7.4% 10.1% 2.3% 110.2% 74.4% 56.6% 0.0% 0.0%   ROE %   5.8% 7.9% 1.8% 85.8% 57.8% 44.2% 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 %   48.2% 57.4% 63.6% 88.9% 88.8% 91.5% 100.0% 100.0%   Relative indebtedness %   52.6% 30.1% 62.6% 8.7% 17.8% 20.1% 0.0% 0.0%   Relative net indebtedness %   -38.6% -28.6% -98.2% -66.2% -140.1% -214.4% -206.9% -206.9%   Net int. bear. debt to EBITDA, %   -1,640.3% -2,712.2% 22,716.4% -140.9% -180.9% -260.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   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  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   1.9 2.3 2.7 9.0 8.9 11.7 0.0 0.0   Current Ratio   1.9 2.3 2.7 9.0 8.9 11.7 0.0 0.0   Cash and cash equivalent   1,860.1 1,413.7 1,314.8 2,208.3 4,032.2 5,990.0 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)   38.1 43.6 33.8 13.8 2.9 3.3 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 %   101.6% 70.6% 171.9% 78.7% 158.7% 235.8% 206.9% 206.9%   Net working capital   841.1 779.3 671.6 1,778.2 3,437.9 5,170.0 0.0 0.0   Net working capital %   41.2% 32.3% 82.1% 60.3% 134.6% 202.4% 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0