Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ØNSK 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   3.5% 3.5% 3.5% 3.5% 3.5% 3.5% 3.5% 3.5%   Bankruptcy risk   7.0% 15.0% 8.4% 5.2% 2.3% 2.1% 7.1% 7.1%   Credit score (0-100)   36 13 28 42 63 68 34 34   Credit rating   BBB BB BB BBB BBB A BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.1 1.0 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   508 1,068 1,991 2,522 5,643 10,088 0.0 0.0   EBITDA   129 126 364 -571 1,646 2,464 0.0 0.0   EBIT   62.1 60.3 157 -947 946 1,205 0.0 0.0   Pre-tax profit (PTP)   3.9 17.7 82.1 -1,076.5 664.9 920.4 0.0 0.0   Net earnings   1.4 11.9 58.0 -1,047.5 812.4 697.9 0.0 0.0   Pre-tax profit without non-rec. items   3.9 17.7 82.1 -1,076 665 920 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   139 176 789 1,490 4,766 6,550 0.0 0.0   Shareholders equity total   12.6 24.6 82.6 1,980 3,065 9,918 9,836 9,836   Interest-bearing liabilities   1,040 121 1,001 2,262 6,634 2,353 0.0 0.0   Balance sheet total (assets)   1,415 1,646 3,596 6,294 12,872 24,798 9,836 9,836   Net Debt   1,040 121 1,001 2,262 6,536 2,253 -9,836 -9,836     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   508 1,068 1,991 2,522 5,643 10,088 0.0 0.0   Gross profit growth   758.1% 110.2% 86.5% 26.6% 123.8% 78.8% -100.0% 0.0%   Employees   3 4 5 8 10 16 0 0   Employee growth %   50.0% 33.3% 25.0% 60.0% 25.0% 60.0% -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)   1,415 1,646 3,596 6,294 12,872 24,798 9,836 9,836   Balance sheet change%   98.1% 16.4% 118.5% 75.0% 104.5% 92.7% -60.3% 0.0%   Added value   128.9 125.8 363.9 -570.5 1,322.4 2,464.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -20 16 391 309 2,565 525 -6,550 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 -1.0 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 (%)   12.2% 5.6% 7.9% -37.5% 16.8% 11.9% 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 %   5.9% 4.1% 6.1% -19.1% 9.9% 6.8% 0.0% 0.0%   ROI %   7.9% 10.5% 19.9% -30.8% 12.7% 10.6% 0.0% 0.0%   ROE %   12.1% 64.2% 108.3% -101.6% 32.2% 10.8% 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 %   0.9% 1.5% 2.3% 32.1% 23.8% 40.1% 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, %   807.0% 96.1% 275.0% -396.5% 397.1% 91.4% 0.0% 0.0%   Gearing %   8,239.8% 492.4% 1,211.4% 114.3% 216.4% 23.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.5% 7.8% 13.7% 8.1% 6.3% 8.2% 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   0.3 0.1 0.1 0.3 0.3 0.5 0.0 0.0   Current Ratio   0.9 0.9 0.9 1.2 0.9 1.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 97.2 100.3 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   -171.7 -235.8 -455.2 746.3 -1,428.8 -390.5 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   43 31 73 -71 132 154 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   43 31 73 -71 165 154 0 0   EBIT / employee   21 15 31 -118 95 75 0 0   Net earnings / employee   0 3 12 -131 81 44 0 0