Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ØRNSKOV M. 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4%   Bankruptcy risk   2.5% 3.2% 3.8% 1.1% 1.0% 1.3% 6.9% 6.9%   Credit score (0-100)   64 58 52 84 85 79 34 35   Credit rating   BBB BBB BBB A A A BBB BBB   Credit limit (kDKK)   0.1 0.0 0.0 878.8 1,381.5 302.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -53.4 57.7 -27.3 -67.7 -111 -196 0.0 0.0   EBITDA   -492 -759 -89.7 -147 -327 -625 0.0 0.0   EBIT   -495 -762 -92.7 -150 -330 -628 0.0 0.0   Pre-tax profit (PTP)   -1,942.8 -305.3 -5,125.8 1,469.6 4,346.1 3,313.1 0.0 0.0   Net earnings   -1,703.5 -146.0 -3,999.3 1,168.6 4,273.6 2,597.2 0.0 0.0   Pre-tax profit without non-rec. items   -1,943 -305 -5,126 1,470 4,346 3,313 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   27.0 24.0 21.0 18.0 15.0 12.0 0.0 0.0   Shareholders equity total   25,069 24,870 20,634 21,748 25,621 27,719 27,389 27,389   Interest-bearing liabilities   31,054 29,773 15,857 7,422 3,968 13,568 0.0 0.0   Balance sheet total (assets)   57,011 54,701 36,725 29,231 30,833 43,637 27,389 27,389   Net Debt   -12,541 -5,761 5,360 -4,108 -18,311 -19,860 -27,389 -27,389     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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   -53.4 57.7 -27.3 -67.7 -111 -196 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -148.1% -64.4% -75.7% 0.0% 0.0%   Employees   1 1 0 0 1 1 0 0   Employee growth %   0.0% 0.0% -100.0% 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)   57,011 54,701 36,725 29,231 30,833 43,637 27,389 27,389   Balance sheet change%   3.7% -4.1% -32.9% -20.4% 5.5% 41.5% -37.2% 0.0%   Added value   -492.0 -758.9 -89.7 -146.6 -327.5 -625.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -6 -6 -6 -6 -6 -6 -12 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 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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 (%)   926.1% -1,319.6% 339.7% 220.9% 296.7% 321.0% 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 %   1.0% 3.1% 3.5% 5.4% 16.4% 13.0% 0.0% 0.0%   ROI %   1.0% 3.1% 3.5% 5.4% 16.7% 13.6% 0.0% 0.0%   ROE %   -6.5% -0.6% -17.6% 5.5% 18.0% 9.7% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   44.0% 45.5% 56.2% 74.4% 83.1% 63.5% 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, %   2,549.0% 759.1% -5,972.0% 2,801.8% 5,591.5% 3,177.1% 0.0% 0.0%   Gearing %   123.9% 119.7% 76.8% 34.1% 15.5% 48.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.7% 6.7% 29.5% 2.6% 10.1% 17.3% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   1.4 1.2 0.8 1.8 4.6 2.5 0.0 0.0   Current Ratio   1.4 1.2 0.8 1.8 4.6 2.5 0.0 0.0   Cash and cash equivalent   43,594.0 35,534.2 10,497.9 11,530.0 22,279.6 33,428.3 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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   -30,361.5 -28,632.5 -14,183.5 -5,617.2 -2,735.4 -8,943.4 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -492 -759 0 0 -327 -625 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -492 -759 0 0 -327 -625 0 0   EBIT / employee   -495 -762 0 0 -330 -628 0 0   Net earnings / employee   -1,704 -146 0 0 4,274 2,597 0 0