Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

QBIT 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   3.8% 3.8% 3.5% 3.0% 5.4% 9.1% 13.2% 12.9%   Credit score (0-100)   52 51 51 57 41 27 17 18   Credit rating   BBB BBB BBB BBB BBB 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   7,931 8,606 8,444 11,073 9,372 8,127 0.0 0.0   EBITDA   889 2,456 956 2,734 137 -1,782 0.0 0.0   EBIT   546 1,761 708 2,213 -656 -1,955 0.0 0.0   Pre-tax profit (PTP)   217.0 1,477.0 631.0 2,116.0 -818.0 -2,067.8 0.0 0.0   Net earnings   157.0 1,172.0 514.0 1,680.0 -656.0 -2,104.0 0.0 0.0   Pre-tax profit without non-rec. items   217 1,477 631 2,116 -818 -2,068 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   112 65.0 38.0 398 216 42.6 0.0 0.0   Shareholders equity total   1,448 2,622 3,136 4,005 3,349 1,245 1,183 1,183   Interest-bearing liabilities   0.0 0.0 380 235 250 233 0.0 0.0   Balance sheet total (assets)   5,987 5,480 7,370 9,810 8,443 5,885 1,183 1,183   Net Debt   -2,361 -2,509 -1,535 -3,186 -1,642 -457 -1,183 -1,183     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   7,931 8,606 8,444 11,073 9,372 8,127 0.0 0.0   Gross profit growth   9.5% 8.5% -1.9% 31.1% -15.4% -13.3% -100.0% 0.0%   Employees   10 10 0 11 13 14 0 0   Employee growth %   0.0% 0.0% -100.0% 0.0% 18.2% 7.7% -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)   5,987 5,480 7,370 9,810 8,443 5,885 1,183 1,183   Balance sheet change%   -8.2% -8.5% 34.5% 33.1% -13.9% -30.3% -79.9% 0.0%   Added value   889.0 2,456.0 956.0 2,734.0 -135.0 -1,781.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -282 -942 -4 -299 -1,586 -347 -43 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   6.9% 20.5% 8.4% 20.0% -7.0% -24.1% 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 %   8.7% 30.7% 11.0% 25.8% -7.0% -27.2% 0.0% 0.0%   ROI %   12.8% 50.2% 22.3% 55.0% -16.1% -76.7% 0.0% 0.0%   ROE %   11.5% 57.6% 17.9% 47.1% -17.8% -91.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   24.7% 47.8% 42.6% 40.8% 39.7% 21.2% 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, %   -265.6% -102.2% -160.6% -116.5% -1,198.5% 25.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 12.1% 5.9% 7.5% 18.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 41.1% 31.9% 72.6% 49.6% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   3.4 1.8 1.6 1.5 1.6 1.2 0.0 0.0   Current Ratio   3.1 1.8 1.6 1.5 1.6 1.2 0.0 0.0   Cash and cash equivalent   2,361.0 2,509.0 1,915.0 3,421.0 1,892.0 690.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   3,536.0 2,141.0 2,356.0 2,965.0 2,975.0 1,038.5 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   89 246 0 249 -10 -127 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   89 246 0 249 11 -127 0 0   EBIT / employee   55 176 0 201 -50 -140 0 0   Net earnings / employee   16 117 0 153 -50 -150 0 0