Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SPACELAB 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% 1.6% 1.6%   Bankruptcy risk   5.0% 3.9% 3.6% 2.6% 2.9% 4.6% 11.4% 11.2%   Credit score (0-100)   45 51 52 59 58 45 21 22   Credit rating   BBB BBB BBB BBB BBB BBB 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   0 0 0 0 0 0 0 0   Gross profit   2,292 2,663 2,900 3,904 3,457 2,100 0.0 0.0   EBITDA   46.5 157 313 340 227 -362 0.0 0.0   EBIT   -39.9 123 313 283 121 -469 0.0 0.0   Pre-tax profit (PTP)   -40.2 123.8 308.2 275.5 90.9 -481.4 0.0 0.0   Net earnings   -33.0 103.1 249.7 218.2 65.2 -380.4 0.0 0.0   Pre-tax profit without non-rec. items   -40.2 124 308 275 90.9 -481 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   34.1 0.0 0.0 227 368 262 0.0 0.0   Shareholders equity total   263 366 616 834 899 519 439 439   Interest-bearing liabilities   115 120 120 614 616 447 0.0 0.0   Balance sheet total (assets)   784 1,169 2,306 3,196 2,422 1,457 439 439   Net Debt   -258 -576 -1,201 -1,471 -526 69.0 -439 -439     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   2,292 2,663 2,900 3,904 3,457 2,100 0.0 0.0   Gross profit growth   78.8% 16.2% 8.9% 34.6% -11.5% -39.3% -100.0% 0.0%   Employees   0 0 0 7 7 6 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -14.3% -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)   784 1,169 2,306 3,196 2,422 1,457 439 439   Balance sheet change%   -20.0% 49.2% 97.3% 38.6% -24.2% -39.8% -69.9% 0.0%   Added value   46.5 157.4 312.6 339.9 177.3 -362.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -153 -68 0 170 35 -212 -262 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 2.0 3.0 4.0 -1.0 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 (%)   -1.7% 4.6% 10.8% 7.3% 3.5% -22.3% 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 %   -4.6% 12.7% 18.0% 10.0% 4.3% -24.2% 0.0% 0.0%   ROI %   -10.2% 28.7% 51.1% 25.3% 8.1% -37.7% 0.0% 0.0%   ROE %   -11.8% 32.7% 50.8% 30.1% 7.5% -53.6% 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 %   33.6% 31.3% 26.7% 26.1% 37.1% 35.6% 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, %   -554.5% -366.1% -384.2% -432.8% -232.0% -19.0% 0.0% 0.0%   Gearing %   43.6% 32.6% 19.4% 73.6% 68.5% 86.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 3.4% 0.1% 4.8% 2.4% 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   1.4 1.4 1.4 1.2 1.3 1.2 0.0 0.0   Current Ratio   1.4 1.4 1.4 1.2 1.3 1.2 0.0 0.0   Cash and cash equivalent   372.8 695.7 1,320.3 2,085.4 1,142.3 378.3 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   207.3 343.6 592.4 581.9 508.8 231.7 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   0 0 0 49 25 -60 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 49 32 -60 0 0   EBIT / employee   0 0 0 40 17 -78 0 0   Net earnings / employee   0 0 0 31 9 -63 0 0