Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Kvadrat Really 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% 1.9% 1.9%   Bankruptcy risk   7.5% 8.5% 9.5% 10.5% 8.8% 10.3% 14.1% 14.1%   Credit score (0-100)   34 30 26 22 27 23 16 16   Credit rating   BB BB BB 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   0 0 0 0 0 0 0 0   Gross profit   739 -752 148 -181 -969 1,035 0.0 0.0   EBITDA   -724 -2,238 -1,461 -1,649 -6,056 -6,575 0.0 0.0   EBIT   -1,517 -3,098 -3,155 -3,411 -7,328 -8,667 0.0 0.0   Pre-tax profit (PTP)   -1,588.3 -3,186.9 -3,286.3 -3,564.6 -7,895.6 -9,234.2 0.0 0.0   Net earnings   -1,234.9 -2,480.1 -2,453.0 -2,653.9 -8,682.6 -8,825.2 0.0 0.0   Pre-tax profit without non-rec. items   -1,588 -3,187 -3,286 -3,565 -7,896 -9,234 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   906 -1,574 -4,027 -6,681 4,636 -4,189 -10,510 -10,510   Interest-bearing liabilities   9,033 12,082 13,066 16,884 4,733 12,770 10,742 10,742   Balance sheet total (assets)   14,796 15,770 11,866 12,419 12,021 11,434 231 231   Net Debt   9,033 12,082 13,066 16,884 4,733 12,770 10,742 10,742     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   739 -752 148 -181 -969 1,035 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% -435.3% 0.0% -100.0% 0.0%   Employees   3 3 3 3 4 5 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 33.3% 25.0% -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)   14,796 15,770 11,866 12,419 12,021 11,434 231 231   Balance sheet change%   9.0% 6.6% -24.8% 4.7% -3.2% -4.9% -98.0% 0.0%   Added value   -724.3 -2,238.3 -1,461.4 -1,648.5 -5,564.9 -6,574.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   114 -537 -1,495 -1,666 -1,325 -4,185 -5,825 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 (%)   -205.2% 411.9% -2,137.3% 1,883.9% 756.0% -837.3% 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 %   -10.7% -19.3% -18.9% -19.4% -46.8% -60.2% 0.0% 0.0%   ROI %   -15.6% -26.2% -24.1% -22.6% -55.5% -75.2% 0.0% 0.0%   ROE %   -81.1% -29.7% -17.8% -21.9% -101.8% -109.8% 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 %   6.1% -9.1% -25.3% -35.0% 38.6% -26.8% -97.8% -97.8%   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, %   -1,247.1% -539.8% -894.0% -1,024.2% -78.2% -194.2% 0.0% 0.0%   Gearing %   997.3% -767.4% -324.4% -252.7% 102.1% -304.9% -102.2% -102.2%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.9% 0.8% 1.1% 1.2% 5.7% 10.5% 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   0.1 0.1 0.1 0.1 0.2 0.1 0.0 0.0   Current Ratio   0.5 0.5 0.2 0.2 0.5 0.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 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   -6,000.9 -8,625.0 -12,005.4 -14,883.4 -3,513.0 -10,245.6 -5,370.9 -5,370.9   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   -241 -746 -487 -550 -1,391 -1,315 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -241 -746 -487 -550 -1,514 -1,315 0 0   EBIT / employee   -506 -1,033 -1,052 -1,137 -1,832 -1,733 0 0   Net earnings / employee   -412 -827 -818 -885 -2,171 -1,765 0 0