Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

4XM HOLDING 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% 0.9% 0.9%   Bankruptcy risk   3.4% 1.5% 1.5% 1.6% 3.3% 3.4% 9.0% 9.0%   Credit score (0-100)   56 77 76 73 55 53 27 27   Credit rating   BBB A A A BBB BBB BB BB   Credit limit (kDKK)   0.0 32.6 37.6 18.3 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   0 0 0 0 0 0 0 0   Gross profit   325 627 630 555 678 807 0.0 0.0   EBITDA   -207 233 -494 55.5 353 170 0.0 0.0   EBIT   -448 62.0 -733 -159 232 114 0.0 0.0   Pre-tax profit (PTP)   -529.0 36.8 2,609.6 -511.3 -3,810.0 -2,011.0 0.0 0.0   Net earnings   -529.2 36.8 2,609.6 -511.3 -3,810.0 -2,011.0 0.0 0.0   Pre-tax profit without non-rec. items   -529 36.8 2,610 -511 -3,810 -2,011 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   768 626 2,164 1,950 1,732 1,357 0.0 0.0   Shareholders equity total   8,913 8,950 11,451 10,827 6,903 4,810 4,527 4,527   Interest-bearing liabilities   178 110 111 201 876 948 0.0 0.0   Balance sheet total (assets)   9,766 9,701 11,978 12,955 8,054 5,958 4,527 4,527   Net Debt   131 -480 99.2 131 786 786 -4,527 -4,527     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   325 627 630 555 678 807 0.0 0.0   Gross profit growth   12.6% 93.2% 0.5% -11.9% 22.2% 19.0% -100.0% 0.0%   Employees   1 1 1 1 1 1 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)   9,766 9,701 11,978 12,955 8,054 5,958 4,527 4,527   Balance sheet change%   1.8% -0.7% 23.5% 8.2% -37.8% -26.0% -24.0% 0.0%   Added value   -207.1 233.0 -493.9 55.5 446.2 170.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   332 -314 1,299 -429 -339 -468 -1,284 -36   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 1.0 -1.0 -2.0 1.0 2.0 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 (%)   -138.1% 9.9% -116.3% -28.6% 34.2% 14.1% 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 %   -4.5% 0.8% 55.8% 0.3% -23.3% -9.7% 0.0% 0.0%   ROI %   -4.6% 0.8% 24.8% 0.3% -25.8% -10.0% 0.0% 0.0%   ROE %   -5.8% 0.4% 25.6% -4.6% -43.0% -34.3% 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 %   91.3% 92.3% 95.6% 83.6% 85.7% 80.7% 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, %   -63.3% -205.9% -20.1% 236.0% 222.5% 461.7% 0.0% 0.0%   Gearing %   2.0% 1.2% 1.0% 1.9% 12.7% 19.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   91.7% 26.6% 9.2% 352.5% 252.8% 146.2% 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   16.8 6.2 17.5 2.4 2.3 1.5 0.0 0.0   Current Ratio   16.8 6.2 17.5 2.4 2.3 1.5 0.0 0.0   Cash and cash equivalent   46.5 589.8 12.0 70.2 89.6 162.0 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)   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   7,256.0 2,359.5 5,252.4 2,755.1 1,430.8 580.2 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   -207 233 -494 55 446 170 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -207 233 -494 55 353 170 0 0   EBIT / employee   -448 62 -733 -159 232 114 0 0   Net earnings / employee   -529 37 2,610 -511 -3,810 -2,011 0 0