Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Specialkompagniet 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 N/A 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% 0.4% 0.4%   Bankruptcy risk   0.0% 5.3% 8.4% 18.8% 10.6% 14.0% 19.7% 19.4%   Credit score (0-100)   0 44 29 6 22 15 6 6   Credit rating   N/A BBB BB B 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 N/A 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   0.0 1,731 2,067 2,075 1,926 429 0.0 0.0   EBITDA   0.0 204 -41.9 -143 176 114 0.0 0.0   EBIT   0.0 179 -116 -217 144 108 0.0 0.0   Pre-tax profit (PTP)   0.0 177.9 -121.2 -221.5 141.5 107.6 0.0 0.0   Net earnings   0.0 139.0 -112.2 -224.5 145.5 106.6 0.0 0.0   Pre-tax profit without non-rec. items   0.0 178 -121 -221 142 108 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 243 253 55.5 24.1 0.0 0.0 0.0   Shareholders equity total   0.0 189 76.8 -148 -2.2 104 54.4 54.4   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0.0 737 1,238 571 195 250 54.4 54.4   Net Debt   0.0 -377 -561 -298 -152 -243 -54.4 -54.4     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 1,731 2,067 2,075 1,926 429 0.0 0.0   Gross profit growth   0.0% 0.0% 19.4% 0.4% -7.2% -77.7% -100.0% 0.0%   Employees   0 3 5 5 4 1 0 0   Employee growth %   0.0% 0.0% 66.7% 0.0% -20.0% -75.0% -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)   0 737 1,238 571 195 250 54 54   Balance sheet change%   0.0% 0.0% 67.9% -53.8% -65.9% 28.3% -78.2% 0.0%   Added value   0.0 204.4 -41.9 -143.0 218.1 114.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 218 -64 -272 -63 -31 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 -1.0 -2.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 10.4% -5.6% -10.4% 7.5% 25.1% 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 %   0.0% 24.3% -11.7% -22.2% 31.5% 48.3% 0.0% 0.0%   ROI %   0.0% 70.0% -55.9% -267.8% 9,620.4% 206.8% 0.0% 0.0%   ROE %   0.0% 73.5% -84.5% -69.3% 38.0% 71.2% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 33.9% 11.4% -48.6% -1.5% 41.7% 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, %   0.0% -184.6% 1,338.6% 208.5% -86.3% -212.2% 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  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 1.6 1.9 1.7 1.2 1.7 0.0 0.0   Current Ratio   0.0 1.0 0.9 0.7 0.9 1.7 0.0 0.0   Cash and cash equivalent   0.0 377.2 561.1 298.1 151.6 242.8 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 13.2 -94.4 -200.2 -26.3 104.4 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 N/A 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   0 68 -8 -29 55 114 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 68 -8 -29 44 114 0 0   EBIT / employee   0 60 -23 -43 36 108 0 0   Net earnings / employee   0 46 -22 -45 36 107 0 0