Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EVALUATORS.EU 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% 1.2% 1.2%   Bankruptcy risk   12.1% 17.1% 8.8% 4.4% 6.6% 9.2% 16.5% 16.5%   Credit score (0-100)   21 10 28 45 35 25 11 11   Credit rating   BB BB BB BBB BBB BB 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   -61.1 -112 156 581 96.4 -63.6 0.0 0.0   EBITDA   -181 -208 169 576 96.4 -63.6 0.0 0.0   EBIT   -232 -208 169 576 96.4 -63.6 0.0 0.0   Pre-tax profit (PTP)   -237.9 -212.6 159.6 568.5 92.3 -62.3 0.0 0.0   Net earnings   -237.9 -212.6 159.6 568.5 92.3 -62.3 0.0 0.0   Pre-tax profit without non-rec. items   -238 -213 160 568 92.3 -62.3 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   27.5 27.5 27.5 27.5 27.5 27.5 0.0 0.0   Shareholders equity total   87.8 -125 34.9 603 296 233 108 108   Interest-bearing liabilities   95.0 180 167 163 147 160 0.0 0.0   Balance sheet total (assets)   240 85.2 214 822 452 401 108 108   Net Debt   -6.1 131 55.4 -496 -277 -136 -108 -108     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   -61.1 -112 156 581 96.4 -63.6 0.0 0.0   Gross profit growth   0.0% -82.8% 0.0% 273.2% -83.4% 0.0% 0.0% 0.0%   Employees   1 1 0 0 0 0 0 0   Employee growth %   0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   240 85 214 822 452 401 108 108   Balance sheet change%   -59.9% -64.5% 151.1% 284.3% -45.0% -11.2% -73.0% 0.0%   Added value   -181.5 -208.2 168.8 576.3 96.4 -63.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -238 0 0 0 0 0 -28 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 -4.0 1.0 2.0 3.0 -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 (%)   380.5% 186.5% 108.4% 99.1% 100.0% 100.0% 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 %   -55.4% -91.9% 79.7% 111.4% 15.1% -14.6% 0.0% 0.0%   ROI %   -69.5% -114.0% 88.5% 119.2% 16.0% -14.9% 0.0% 0.0%   ROE %   -115.1% -245.8% 266.0% 178.1% 20.5% -23.6% 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 %   36.6% -59.4% 16.3% 73.4% 65.4% 58.2% 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, %   3.4% -62.9% 32.8% -86.1% -287.7% 214.6% 0.0% 0.0%   Gearing %   108.2% -144.2% 479.2% 27.0% 49.7% 68.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.9% 4.2% 5.4% 5.3% 2.7% 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   1.4 0.3 1.0 3.6 2.7 2.2 0.0 0.0   Current Ratio   1.4 0.3 1.0 3.6 2.7 2.2 0.0 0.0   Cash and cash equivalent   101.1 49.1 111.7 658.9 424.3 296.5 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   60.3 -152.3 7.4 575.8 268.1 205.8 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   -181 -208 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -181 -208 0 0 0 0 0 0   EBIT / employee   -232 -208 0 0 0 0 0 0   Net earnings / employee   -238 -213 0 0 0 0 0 0