Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Signit.dk 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   6.3% 7.6% 9.7% 11.7% 9.5% 13.8% 20.3% 20.3%   Credit score (0-100)   39 33 25 19 25 15 5 5   Credit rating   BBB BB BB BB BB BB B B   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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   314 916 6.1 -129 292 978 0.0 0.0   EBITDA   314 795 -358 -1,103 -306 -258 0.0 0.0   EBIT   76.8 543 -620 -1,666 -1,125 -966 0.0 0.0   Pre-tax profit (PTP)   74.2 -376.1 -785.7 -1,767.7 -1,233.8 -1,116.3 0.0 0.0   Net earnings   57.9 -501.3 -641.2 -1,201.9 -967.6 -1,116.3 0.0 0.0   Pre-tax profit without non-rec. items   74.2 -376 -786 -1,768 -1,234 -1,116 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 534 428 297 27.1 0.0 0.0   Shareholders equity total   988 487 1,096 1,893 925 -191 -1,805 -1,805   Interest-bearing liabilities   0.2 0.0 1,276 2,099 2,326 2,528 1,805 1,805   Balance sheet total (assets)   1,330 1,036 3,394 4,662 4,561 2,958 0.0 0.0   Net Debt   -78.1 -167 339 1,011 2,244 2,461 1,805 1,805     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   314 916 6.1 -129 292 978 0.0 0.0   Gross profit growth   -72.5% 191.6% -99.3% 0.0% 0.0% 234.4% -100.0% 0.0%   Employees     3 2 4 6 2 0 0   Employee growth %   -99.3% 15,000.0% -33.8% 100.0% 50.0% -66.7% -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)   1,330 1,036 3,394 4,662 4,561 2,958 0 0   Balance sheet change%   -33.9% -22.2% 227.7% 37.4% -2.2% -35.1% -100.0% 0.0%   Added value   314.2 794.8 -358.4 -1,103.1 -561.9 -257.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -401 -504 731 154 -394 -1,616 -1,990 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 -1.0 -2.0 -3.0 -4.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   24.5% 59.2% -10,182.1% 1,286.5% -384.6% -98.8% 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 %   4.8% 49.0% -27.9% -40.8% -24.0% -25.0% 0.0% 0.0%   ROI %   6.6% 62.1% -37.2% -49.4% -30.5% -33.3% 0.0% 0.0%   ROE %   6.0% -68.0% -81.0% -80.4% -68.7% -57.5% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   74.3% 47.0% 32.3% 40.6% 20.3% -6.1% -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, %   -24.8% -21.0% -94.5% -91.6% -733.4% -955.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 116.4% 110.9% 251.4% -1,322.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2,898.9% 1,061,788.9% 26.5% 7.3% 5.8% 6.3% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   2.6 0.7 2.1 3.1 1.5 2.3 0.0 0.0   Current Ratio   2.6 0.7 2.1 3.1 1.5 2.3 0.0 0.0   Cash and cash equivalent   78.2 166.9 936.9 1,088.3 81.9 66.9 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   195.6 -109.1 801.8 1,401.8 544.5 535.4 -902.7 -902.7   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   15,708 263 -179 -276 -94 -129 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   15,708 263 -179 -276 -51 -129 0 0   EBIT / employee   3,841 180 -310 -416 -187 -483 0 0   Net earnings / employee   2,895 -166 -321 -300 -161 -558 0 0