Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LOOK AT ME 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 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   14.1% 8.8% 22.8% 15.0% 14.0% 12.6% 16.1% 16.1%   Credit score (0-100)   16 29 4 12 15 18 11 11   Credit rating   BB BB B BB BB 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 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,047 642 -68.2 -21.8 -24.7 793 0.0 0.0   EBITDA   178 -223 -340 -21.8 -24.7 793 0.0 0.0   EBIT   143 -258 -375 -84.7 -87.6 793 0.0 0.0   Pre-tax profit (PTP)   -204.9 -345.6 -377.2 -5.0 470.7 599.3 0.0 0.0   Net earnings   -204.9 -345.6 -602.8 -5.0 470.7 599.3 0.0 0.0   Pre-tax profit without non-rec. items   -205 -346 -377 -5.0 471 599 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   70.0 35.0 308 252 189 0.0 0.0 0.0   Shareholders equity total   -1,301 -1,647 -2,250 -2,255 -1,784 -1,185 -1,310 -1,310   Interest-bearing liabilities   801 8,927 0.0 0.0 1,254 0.0 1,310 1,310   Balance sheet total (assets)   1,708 9,277 348 945 2,458 1,617 0.0 0.0   Net Debt   797 690 -40.4 -33.5 1,232 -129 1,310 1,310     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1,047 642 -68.2 -21.8 -24.7 793 0.0 0.0   Gross profit growth   -12.8% -38.7% 0.0% 68.0% -13.0% 0.0% -100.0% 0.0%   Employees   3 1 1 1 1 1 0 0   Employee growth %   0.0% -66.7% 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)   1,708 9,277 348 945 2,458 1,617 0 0   Balance sheet change%   -11.7% 443.1% -96.2% 171.4% 160.2% -34.2% -100.0% 0.0%   Added value   178.5 -222.6 -340.3 -21.8 -24.7 793.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -70 -70 238 -119 -126 -189 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 -2.0 -3.0 -4.0 1.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   13.7% -40.2% 550.3% 388.0% 354.9% 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 %   -6.4% -2.6% -5.6% -5.7% -17.4% 33.1% 0.0% 0.0%   ROI %   -24.5% -6.9% -8.4% 0.0% 75.1% 186.2% 0.0% 0.0%   ROE %   -11.3% -6.3% -12.5% -0.8% 27.7% 29.4% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   -43.2% -15.1% -86.6% -70.5% -42.1% -42.3% -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, %   446.5% -310.1% 11.9% 153.4% -4,993.9% -16.2% 0.0% 0.0%   Gearing %   -61.6% -542.1% 0.0% 0.0% -70.3% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.6% 0.2% 0.0% 0.0% 0.1% 90.6% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.3 0.8 0.0 0.2 0.5 0.6 0.0 0.0   Current Ratio   0.5 0.8 0.0 0.2 0.5 0.6 0.0 0.0   Cash and cash equivalent   4.2 8,236.4 40.4 33.5 21.7 128.8 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -1,536.3 -1,850.8 -2,557.2 -2,506.1 -1,972.6 -1,184.6 -654.8 -654.8   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 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   59 -223 -340 -22 -25 793 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   59 -223 -340 -22 -25 793 0 0   EBIT / employee   48 -258 -375 -85 -88 793 0 0   Net earnings / employee   -68 -346 -603 -5 471 599 0 0