Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Sprogklar 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% 2.0% 2.0%   Bankruptcy risk   4.0% 4.1% 6.5% 6.8% 5.4% 4.9% 14.5% 14.2%   Credit score (0-100)   51 50 36 34 41 43 15 15   Credit rating   BBB BBB BBB BBB BBB BBB 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   2,427 2,186 2,387 2,544 3,154 3,008 0.0 0.0   EBITDA   -542 -19.0 477 183 416 104 0.0 0.0   EBIT   -762 -318 21.0 -273 38.0 104 0.0 0.0   Pre-tax profit (PTP)   -762.0 -343.0 16.0 -279.0 33.0 83.5 0.0 0.0   Net earnings   -596.0 -268.0 11.0 -220.0 25.0 58.2 0.0 0.0   Pre-tax profit without non-rec. items   -762 -343 16.0 -279 33.0 83.5 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   0.0 630 394 158 0.0 0.0 0.0 0.0   Shareholders equity total   1,093 838 849 529 554 612 324 324   Interest-bearing liabilities   0.0 816 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,765 2,264 2,503 2,203 1,482 1,638 324 324   Net Debt   -118 586 -288 -1,067 -565 -447 -324 -324     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   2,427 2,186 2,387 2,544 3,154 3,008 0.0 0.0   Gross profit growth   0.0% -9.9% 9.2% 6.6% 24.0% -4.6% -100.0% 0.0%   Employees   6 5 5 5 5 5 0 0   Employee growth %   0.0% -16.7% 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)   1,765 2,264 2,503 2,203 1,482 1,638 324 324   Balance sheet change%   0.0% 28.3% 10.6% -12.0% -32.7% 10.5% -80.2% 0.0%   Added value   -542.0 -19.0 477.0 183.0 494.0 104.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   660 111 -912 -912 -756 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 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 (%)   -31.4% -14.5% 0.9% -10.7% 1.2% 3.5% 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 %   -43.2% -15.8% 0.9% -11.5% 2.2% 7.2% 0.0% 0.0%   ROI %   -65.2% -22.3% 1.7% -39.0% 7.4% 19.2% 0.0% 0.0%   ROE %   -54.5% -27.8% 1.3% -31.9% 4.6% 10.0% 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 %   61.9% 40.0% 42.7% 26.7% 37.4% 37.4% 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, %   21.8% -3,084.2% -60.4% -583.1% -135.8% -429.5% 0.0% 0.0%   Gearing %   0.0% 97.4% 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% 6.1% 1.5% 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   1.5 1.2 1.5 1.2 1.6 1.6 0.0 0.0   Current Ratio   1.5 1.0 1.0 1.1 1.6 1.6 0.0 0.0   Cash and cash equivalent   118.0 230.0 288.0 1,067.0 565.0 446.7 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   289.0 -2.0 22.0 151.0 554.0 611.8 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   -90 -4 95 37 99 21 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -90 -4 95 37 83 21 0 0   EBIT / employee   -127 -64 4 -55 8 21 0 0   Net earnings / employee   -99 -54 2 -44 5 12 0 0