Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

X max ApS 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  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   5.7% 1.5% 1.5% 1.5% 1.5% 1.5% 5.7% 5.7%   Bankruptcy risk   0.0% 0.0% 26.0% 12.9% 6.7% 4.7% 10.3% 10.3%   Credit score (0-100)   0 0 3 17 35 44 24 24   Credit rating   N/A N/A B BB 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 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 1,173 4,089 10,633 10,633 10,633   Gross profit   0.0 0.0 0.0 720 1,705 6,129 0.0 0.0   EBITDA   0.0 0.0 0.0 689 275 1,539 0.0 0.0   EBIT   0.0 0.0 0.0 536 160 1,445 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 534.1 157.7 1,420.4 0.0 0.0   Net earnings   0.0 0.0 0.0 416.6 123.0 1,107.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 534 158 1,420 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 458 344 283 0.0 0.0   Shareholders equity total   0.0 0.0 40.0 457 580 1,688 1,648 1,648   Interest-bearing liabilities   0.0 0.0 0.0 34.1 34.1 34.1 0.0 0.0   Balance sheet total (assets)   0.0 0.0 40.0 619 1,773 3,690 1,648 1,648   Net Debt   0.0 0.0 -40.0 -48.9 -694 -650 -1,648 -1,648     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 1,173 4,089 10,633 10,633 10,633   Net sales growth   0.0% 0.0% 0.0% 0.0% 248.7% 160.0% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 720 1,705 6,129 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 136.6% 259.6% -100.0% 0.0%   Employees   0 0 0 0 0 10 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)   0 0 40 619 1,773 3,690 1,648 1,648   Balance sheet change%   0.0% 0.0% 0.0% 1,447.7% 186.4% 108.1% -55.4% 0.0%   Added value   0.0 0.0 0.0 688.8 312.8 1,538.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 58.7% 7.6% 14.5% 0.0% 0.0%   Investments   0 0 0 305 -229 -155 -283 0   Net sales trend   0.0 0.0 0.0 0.0 1.0 2.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 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% 58.7% 6.7% 14.5% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 45.7% 3.9% 13.6% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% 74.4% 9.4% 23.6% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 35.5% 3.0% 10.4% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 48.5% 5.8% 11.3% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 45.5% 3.9% 13.4% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% 162.7% 13.4% 52.9% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 202.0% 29.0% 123.7% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 167.8% 23.7% 97.7% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 100.0% 73.7% 32.7% 45.7% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 13.9% 29.2% 18.8% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 6.8% 11.4% 12.4% -15.5% -15.5%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% -7.1% -252.7% -42.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 7.5% 5.9% 2.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 11.8% 7.1% 70.7% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 1.0 1.2 1.7 0.0 0.0   Current Ratio   0.0 0.0 0.0 1.0 1.2 1.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 40.0 83.1 728.1 684.3 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 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 24.3 62.6 93.5 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 87.6 26.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 13.7% 35.0% 32.0% 15.5% 15.5%   Net working capital   0.0 0.0 40.0 -1.5 236.0 1,404.3 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% -0.1% 5.8% 13.2% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 2019 N/A 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 1,063 0 0   Added value / employee   0 0 0 0 0 154 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 154 0 0   EBIT / employee   0 0 0 0 0 144 0 0   Net earnings / employee   0 0 0 0 0 111 0 0