Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Alura Copenhagen 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% 1.5% 5.6%   Bankruptcy risk   21.5% 8.4% 8.5% 6.1% 7.8% 5.2% 19.7% 16.1%   Credit score (0-100)   5 31 29 37 31 42 6 11   Credit rating   B BB BB BBB BB BBB B 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   -5.8 -25.5 -15.6 355 245 384 0.0 0.0   EBITDA   -5.8 -25.5 -25.5 87.1 -134 97.1 0.0 0.0   EBIT   -5.8 -27.4 -38.8 52.0 -162 38.9 0.0 0.0   Pre-tax profit (PTP)   -5.9 -31.3 -51.4 29.6 -191.1 -12.4 0.0 0.0   Net earnings   -5.9 -23.7 -40.4 21.0 -181.1 -12.4 0.0 0.0   Pre-tax profit without non-rec. items   -5.9 -31.3 -51.4 29.6 -191 -12.4 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 26.5 133 128 190 301 0.0 0.0   Shareholders equity total   44.1 20.4 -20.0 1.0 -180 147 97.5 97.5   Interest-bearing liabilities   2.1 260 367 561 945 814 0.0 0.0   Balance sheet total (assets)   50.0 305 400 646 919 1,152 97.5 97.5   Net Debt   -47.9 240 366 561 945 806 -97.5 -97.5     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   -5.8 -25.5 -15.6 355 245 384 0.0 0.0   Gross profit growth   0.0% -338.5% 38.7% 0.0% -30.9% 56.8% -100.0% 0.0%   Employees   1 1 1 2 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 100.0% 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)   50 305 400 646 919 1,152 97 97   Balance sheet change%   0.0% 510.1% 31.1% 61.6% 42.2% 25.4% -91.5% 0.0%   Added value   -5.8 -25.5 -25.5 87.1 -127.4 97.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 25 93 -41 34 54 -301 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 -3.0 1.0 -1.0 1.0 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% 107.6% 248.4% 14.7% -66.3% 10.1% 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 %   -11.6% -15.4% -10.7% 9.8% -18.6% 3.5% 0.0% 0.0%   ROI %   -12.6% -16.7% -11.9% 11.0% -21.4% 4.1% 0.0% 0.0%   ROE %   -13.4% -73.3% -19.2% 10.5% -39.4% -2.3% 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 %   88.2% 6.7% -4.8% 0.2% -16.4% 12.8% 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, %   823.7% -941.6% -1,434.7% 643.9% -703.2% 830.1% 0.0% 0.0%   Gearing %   4.9% 1,270.3% -1,832.7% 57,237.4% -524.7% 552.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.7% 3.0% 4.0% 4.8% 3.8% 5.8% 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   8.5 0.1 0.1 0.3 0.2 0.2 0.0 0.0   Current Ratio   8.5 1.0 0.6 0.8 0.7 0.8 0.0 0.0   Cash and cash equivalent   50.0 19.8 0.4 0.0 0.0 7.7 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   44.1 -4.9 -147.2 -116.7 -369.8 -154.0 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   -6 -25 -26 44 -64 49 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -6 -25 -26 44 -67 49 0 0   EBIT / employee   -6 -27 -39 26 -81 19 0 0   Net earnings / employee   -6 -24 -40 10 -91 -6 0 0