Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ny Studstrupvej 12 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% 1.1% 1.1%   Bankruptcy risk   1.6% 1.7% 1.2% 1.0% 0.9% 1.3% 8.3% 8.1%   Credit score (0-100)   77 74 82 85 88 79 30 30   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   24.4 10.2 258.2 583.4 714.0 145.8 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   112 -0.8 88.9 77.2 188 65.2 0.0 0.0   EBITDA   112 -0.8 88.9 77.2 188 65.2 0.0 0.0   EBIT   112 -18.6 58.3 723 448 25.2 0.0 0.0   Pre-tax profit (PTP)   10,298.7 -313.2 -211.0 443.8 164.2 -267.5 0.0 0.0   Net earnings   8,032.8 -244.3 -164.6 346.1 128.1 -203.8 0.0 0.0   Pre-tax profit without non-rec. items   10,299 -313 -211 444 164 -268 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   18,000 18,878 19,153 20,012 20,272 20,232 0.0 0.0   Shareholders equity total   10,460 10,216 10,051 10,398 10,526 10,322 10,272 10,272   Interest-bearing liabilities   4,608 6,468 6,639 6,845 7,015 7,245 0.0 0.0   Balance sheet total (assets)   18,027 19,631 19,839 20,368 20,764 20,786 10,272 10,272   Net Debt   4,598 5,973 6,491 6,845 7,014 7,235 -10,272 -10,272     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   112 -0.8 88.9 77.2 188 65.2 0.0 0.0   Gross profit growth   186.4% 0.0% 0.0% -13.2% 143.6% -65.3% -100.0% 0.0%   Employees   0 0 0 0 1 1 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)   18,027 19,631 19,839 20,368 20,764 20,786 10,272 10,272   Balance sheet change%   135.3% 8.9% 1.1% 2.7% 1.9% 0.1% -50.6% 0.0%   Added value   112.1 -0.8 88.9 763.0 488.0 65.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   10,364 860 245 818 220 -80 -20,232 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 2.0 3.0 4.0 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 (%)   100.0% 2,477.7% 65.5% 936.8% 238.3% 38.7% 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 %   81.6% -0.1% 0.3% 3.6% 2.2% 0.2% 0.0% 0.0%   ROI %   81.8% -0.1% 0.3% 3.6% 2.2% 0.2% 0.0% 0.0%   ROE %   124.7% -2.4% -1.6% 3.4% 1.2% -2.0% 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 %   58.0% 52.0% 50.7% 51.0% 50.7% 49.7% 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, %   4,102.1% -796,356.9% 7,298.2% 8,869.1% 3,730.2% 11,094.6% 0.0% 0.0%   Gearing %   44.0% 63.3% 66.0% 65.8% 66.6% 70.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.9% 5.3% 4.1% 4.1% 4.1% 4.3% 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   0.0 0.2 0.1 0.1 0.1 0.1 0.0 0.0   Current Ratio   0.0 0.2 0.1 0.1 0.1 0.1 0.0 0.0   Cash and cash equivalent   9.7 495.5 147.8 0.0 0.4 10.2 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   -4,597.4 -4,139.3 -4,646.9 -5,080.1 -5,221.4 -5,462.0 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  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   0 0 0 0 488 65 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 188 65 0 0   EBIT / employee   0 0 0 0 448 25 0 0   Net earnings / employee   0 0 0 0 128 -204 0 0