Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Fonden Dansk AM Hub Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   9.0% 7.9% 3.4% 1.5% 5.5% 2.5% 12.1% 12.1%   Credit score (0-100)   29 31 53 75 40 63 20 20   Credit rating   BB BB BBB A BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 17.0 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   9,895 6,939 11,519 13,235 13,366 14,713 14,713 14,713   Gross profit   3,973 3,634 5,493 6,173 5,475 6,472 0.0 0.0   EBITDA   276 157 809 1,575 -410 381 0.0 0.0   EBIT   89.4 -29.7 622 1,575 -410 381 0.0 0.0   Pre-tax profit (PTP)   87.5 -33.0 606.9 1,563.7 -410.3 379.8 0.0 0.0   Net earnings   72.5 -26.5 421.9 1,171.3 -174.9 311.0 0.0 0.0   Pre-tax profit without non-rec. items   87.5 -33.0 607 1,564 -410 380 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   373 187 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,051 1,024 1,605 2,985 2,260 2,571 2,221 2,221   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   6,200 7,488 10,080 8,343 7,094 6,333 2,221 2,221   Net Debt   -545 -895 -1,806 -401 -1,230 -2,309 -2,221 -2,221     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   9,895 6,939 11,519 13,235 13,366 14,713 14,713 14,713   Net sales growth   -16.5% -29.9% 66.0% 14.9% 1.0% 10.1% 0.0% 0.0%   Gross profit   3,973 3,634 5,493 6,173 5,475 6,472 0.0 0.0   Gross profit growth   -47.2% -8.5% 51.1% 12.4% -11.3% 18.2% -100.0% 0.0%   Employees   0 0 0 0 7 7 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)   6,200 7,488 10,080 8,343 7,094 6,333 2,221 2,221   Balance sheet change%   44.1% 20.8% 34.6% -17.2% -15.0% -10.7% -64.9% 0.0%   Added value   276.1 157.0 809.2 1,575.3 -409.7 380.5 0.0 0.0   Added value %   2.8% 2.3% 7.0% 11.9% -3.1% 2.6% 0.0% 0.0%   Investments   -373 -373 -373 0 0 0 0 0   Net sales trend   -1.0 -2.0 1.0 2.0 3.0 4.0 0.0 0.0   EBIT trend   2.0 -1.0 1.0 2.0 -1.0 1.0 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 %   2.8% 2.3% 7.0% 11.9% -3.1% 2.6% 0.0% 0.0%   EBIT %   0.9% -0.4% 5.4% 11.9% -3.1% 2.6% 0.0% 0.0%   EBIT to gross profit (%)   2.2% -0.8% 11.3% 25.5% -7.5% 5.9% 0.0% 0.0%   Net Earnings %   0.7% -0.4% 3.7% 8.8% -1.3% 2.1% 0.0% 0.0%   Profit before depreciation and extraordinary items %   2.6% 2.3% 5.3% 8.8% -1.3% 2.1% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.9% -0.5% 5.3% 11.8% -3.1% 2.6% 0.0% 0.0%   ROA %   1.7% -0.4% 7.1% 17.1% -5.3% 5.7% 0.0% 0.0%   ROI %   7.5% -2.4% 39.4% 55.3% -12.6% 12.8% 0.0% 0.0%   ROE %   7.1% -2.6% 32.1% 51.0% -6.7% 12.9% 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 %   16.9% 13.7% 15.9% 35.8% 31.9% 40.6% 100.0% 100.0%   Relative indebtedness %   50.2% 90.7% 70.5% 34.8% 32.3% 21.6% 0.0% 0.0%   Relative net indebtedness %   44.7% 77.8% 54.8% 31.8% 23.1% 5.9% -15.1% -15.1%   Net int. bear. debt to EBITDA, %   -197.5% -570.0% -223.1% -25.4% 300.2% -606.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   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  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   1.2 1.1 1.2 1.8 1.6 2.0 0.0 0.0   Current Ratio   1.2 1.1 1.2 1.8 1.6 2.0 0.0 0.0   Cash and cash equivalent   545.2 894.9 1,805.7 400.8 1,229.9 2,309.3 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 18.3 2.0 21.3 1.6 0.0 0.0   Trade creditors turnover (days)   33.2 35.5 45.8 18.3 63.1 10.4 0.0 0.0   Current assets / Net sales %   58.0% 104.0% 86.7% 62.4% 52.4% 42.4% 15.1% 15.1%   Net working capital   771.7 923.7 1,874.9 3,644.5 2,681.4 3,059.3 0.0 0.0   Net working capital %   7.8% 13.3% 16.3% 27.5% 20.1% 20.8% 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 1,909 2,102 0 0   Added value / employee   0 0 0 0 -59 54 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 -59 54 0 0   EBIT / employee   0 0 0 0 -59 54 0 0   Net earnings / employee   0 0 0 0 -25 44 0 0