Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MiklosSzabo.com 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   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   11.2% 12.2% 24.0% 12.9% 15.6% 32.1% 17.3% 17.2%   Credit score (0-100)   23 21 3 17 11 0 9 10   Credit rating   BB BB B BB BB C 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   732 968 374 980 417 105 0.0 0.0   EBITDA   -36.0 42.2 -207 24.9 4.4 -598 0.0 0.0   EBIT   -37.2 37.2 -216 14.5 -5.2 -607 0.0 0.0   Pre-tax profit (PTP)   -37.4 68.1 -218.7 10.4 -9.7 -608.4 0.0 0.0   Net earnings   -29.8 59.1 -172.7 6.3 -9.8 -475.4 0.0 0.0   Pre-tax profit without non-rec. items   -37.4 68.1 -219 10.4 -9.7 -608 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   13.9 85.2 76.4 66.0 56.4 46.8 0.0 0.0   Shareholders equity total   -66.5 -7.4 -180 -174 -184 -659 -709 -709   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 709 709   Balance sheet total (assets)   327 544 381 313 451 458 0.0 0.0   Net Debt   -188 -107 -138 -42.9 -85.7 -58.5 709 709     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   732 968 374 980 417 105 0.0 0.0   Gross profit growth   61.4% 32.2% -61.3% 161.8% -57.5% -74.9% -100.0% 0.0%   Employees   2 0 2 1 1 1 0 0   Employee growth %   0.0% -100.0% 0.0% -50.0% 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)   327 544 381 313 451 458 0 0   Balance sheet change%   117.1% 66.2% -29.9% -17.7% 43.9% 1.6% -100.0% 0.0%   Added value   -36.0 42.2 -206.8 24.9 5.1 -597.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2 66 -18 -21 -19 -19 -47 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 -1.0 1.0 -1.0 -2.0 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 (%)   -5.1% 3.8% -57.6% 1.5% -1.3% -579.3% 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 %   -12.8% 7.9% -38.8% 2.8% -0.9% -69.3% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROE %   -12.5% 13.6% -37.4% 1.8% -2.6% -104.6% 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 %   -16.9% -1.3% -32.1% -35.7% -28.9% -59.0% -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, %   521.1% -252.6% 66.6% -172.3% -1,944.5% 9.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   0.8 0.7 0.5 0.4 0.6 0.3 0.0 0.0   Current Ratio   0.8 0.7 0.5 0.4 0.6 0.3 0.0 0.0   Cash and cash equivalent   187.5 106.7 137.6 42.9 85.7 58.5 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   -80.4 -182.8 -299.3 -282.8 -283.2 -786.0 -354.5 -354.5   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   -18 0 -103 25 5 -598 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -18 0 -103 25 4 -598 0 0   EBIT / employee   -19 0 -108 15 -5 -607 0 0   Net earnings / employee   -15 0 -86 6 -10 -475 0 0