Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

OUTRIGGER 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 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.6%   Bankruptcy risk   5.4% 2.5% 2.1% 1.7% 2.0% 6.8% 11.9% 9.4%   Credit score (0-100)   44 64 68 73 68 35 19 26   Credit rating   BBB BBB BBB A A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.3 8.5 1.2 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,604 2,821 3,876 3,351 2,608 2,290 0.0 0.0   EBITDA   -57.5 1,055 2,160 1,289 665 342 0.0 0.0   EBIT   -317 791 1,971 1,283 659 337 0.0 0.0   Pre-tax profit (PTP)   -318.4 787.7 1,944.3 1,268.6 649.8 326.8 0.0 0.0   Net earnings   -247.1 613.8 1,511.3 986.7 505.8 254.5 0.0 0.0   Pre-tax profit without non-rec. items   -318 788 1,944 1,269 650 327 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   470 206 17.1 10.6 4.1 0.0 0.0 0.0   Shareholders equity total   457 1,071 2,582 3,569 4,074 4,329 2,279 2,279   Interest-bearing liabilities   1,385 200 0.0 870 741 703 0.0 0.0   Balance sheet total (assets)   2,757 2,731 4,305 6,879 6,289 6,260 2,279 2,279   Net Debt   797 -491 -2,270 -4,147 -3,950 -3,784 -2,279 -2,279     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   1,604 2,821 3,876 3,351 2,608 2,290 0.0 0.0   Gross profit growth   -20.1% 75.8% 37.4% -13.6% -22.2% -12.2% -100.0% 0.0%   Employees   0 0 5 5 5 5 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)   2,757 2,731 4,305 6,879 6,289 6,260 2,279 2,279   Balance sheet change%   -26.8% -0.9% 57.6% 59.8% -8.6% -0.5% -63.6% 0.0%   Added value   -317.3 790.6 1,970.5 1,282.8 658.7 337.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -487 -528 -378 -13 -13 -8 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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 (%)   -19.8% 28.0% 50.8% 38.3% 25.3% 14.7% 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 %   -9.7% 28.8% 56.0% 22.9% 10.0% 5.4% 0.0% 0.0%   ROI %   -14.2% 50.2% 101.1% 36.1% 14.1% 6.9% 0.0% 0.0%   ROE %   -42.6% 80.4% 82.7% 32.1% 13.2% 6.1% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   16.6% 39.2% 60.0% 51.9% 64.8% 69.2% 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, %   -1,385.4% -46.6% -105.1% -321.6% -593.7% -1,107.8% 0.0% 0.0%   Gearing %   303.1% 18.7% 0.0% 24.4% 18.2% 16.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.1% 0.4% 26.2% 3.2% 1.1% 1.5% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.4 0.9 1.9 1.7 2.3 2.5 0.0 0.0   Current Ratio   1.0 1.5 2.5 2.1 2.8 3.2 0.0 0.0   Cash and cash equivalent   587.8 691.2 2,270.0 5,016.5 4,690.3 4,486.9 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   -48.3 869.6 2,533.6 3,648.9 4,071.2 4,328.9 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 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 394 257 132 67 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 432 258 133 68 0 0   EBIT / employee   0 0 394 257 132 67 0 0   Net earnings / employee   0 0 302 197 101 51 0 0