Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CARDLAB INNOVATION 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% 1.1% 1.1%   Bankruptcy risk   3.4% 6.5% 4.4% 4.5% 7.7% 14.0% 15.0% 15.0%   Credit score (0-100)   56 38 47 45 31 15 14 14   Credit rating   BBB BBB BBB BBB 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   0 0 0 0 0 0 0 0   Gross profit   -1,579 2,844 -825 -1,872 -5,232 -4,025 0.0 0.0   EBITDA   -3,717 272 -3,617 -3,059 -8,240 -6,122 0.0 0.0   EBIT   -5,824 -5,962 -7,352 -5,357 -12,443 -8,627 0.0 0.0   Pre-tax profit (PTP)   -5,845.5 -5,930.5 -7,511.5 -5,291.9 -12,583.3 -8,773.3 0.0 0.0   Net earnings   -4,138.0 -4,707.9 -6,259.1 -4,820.3 -10,287.4 -7,336.0 0.0 0.0   Pre-tax profit without non-rec. items   -5,846 -5,930 -7,512 -5,292 -12,583 -8,773 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   519 198 198 0.0 42.9 904 0.0 0.0   Shareholders equity total   17,430 12,726 21,859 17,039 6,752 -584 -24,285 -24,285   Interest-bearing liabilities   12,481 15,391 3,509 5,429 8,404 15,239 24,285 24,285   Balance sheet total (assets)   38,640 34,792 28,197 26,469 24,477 24,065 0.0 0.0   Net Debt   12,118 14,858 3,311 5,184 7,924 14,139 24,285 24,285     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   -1,579 2,844 -825 -1,872 -5,232 -4,025 0.0 0.0   Gross profit growth   22.2% 0.0% 0.0% -126.8% -179.5% 23.1% 0.0% 0.0%   Employees   7 7 7 7 6 5 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -14.3% -16.7% -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)   38,640 34,792 28,197 26,469 24,477 24,065 0 0   Balance sheet change%   8.8% -10.0% -19.0% -6.1% -7.5% -1.7% -100.0% 0.0%   Added value   -3,717.3 272.4 -3,616.7 -3,059.1 -10,144.6 -6,121.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,084 -11,530 -6,125 -3,917 -8,167 -3,268 -17,443 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 (%)   368.9% -209.7% 890.7% 286.2% 237.8% 214.3% 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 %   -15.6% -16.0% -23.2% -19.3% -48.7% -35.1% 0.0% 0.0%   ROI %   -19.6% -20.2% -27.2% -21.7% -65.4% -56.7% 0.0% 0.0%   ROE %   -21.2% -31.2% -36.2% -24.8% -86.5% -47.6% 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 %   45.1% 36.6% 77.5% 64.4% 27.6% -2.4% -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, %   -326.0% 5,454.8% -91.6% -169.5% -96.2% -231.0% 0.0% 0.0%   Gearing %   71.6% 120.9% 16.1% 31.9% 124.5% -2,607.3% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.6% 0.5% 2.1% 0.6% 2.5% 1.3% 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   0.2 0.6 1.1 0.8 1.2 1.2 0.0 0.0   Current Ratio   0.5 1.3 1.7 1.1 1.5 1.6 0.0 0.0   Cash and cash equivalent   363.1 532.6 198.1 245.6 480.5 1,099.7 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   -8,307.7 1,786.5 1,751.5 337.5 1,998.2 2,350.1 -12,142.6 -12,142.6   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   -531 39 -517 -437 -1,691 -1,224 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -531 39 -517 -437 -1,373 -1,224 0 0   EBIT / employee   -832 -852 -1,050 -765 -2,074 -1,725 0 0   Net earnings / employee   -591 -673 -894 -689 -1,715 -1,467 0 0