Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SPACE10 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% 0.9% 0.9%   Bankruptcy risk   6.9% 5.4% 5.9% 2.0% 2.1% 4.9% 8.9% 8.9%   Credit score (0-100)   36 43 39 68 67 44 28 28   Credit rating   BBB BBB BBB A A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 3.1 2.0 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   8,506 12,114 13,011 25,093 26,524 65,357 0.0 0.0   EBITDA   13.0 151 246 4,938 8,379 48,730 0.0 0.0   EBIT   -334 -225 -220 4,411 7,864 48,280 0.0 0.0   Pre-tax profit (PTP)   -370.8 -325.2 -347.0 4,098.5 7,553.9 48,241.7 0.0 0.0   Net earnings   -297.1 -265.3 -282.5 3,166.2 5,837.6 36,986.4 0.0 0.0   Pre-tax profit without non-rec. items   -371 -325 -347 4,099 7,554 48,242 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   0.0 254 272 258 103 0.0 0.0 0.0   Shareholders equity total   -851 -1,117 -1,399 681 5,969 5,855 305 305   Interest-bearing liabilities   119 0.0 4.8 0.0 0.0 0.0 215 215   Balance sheet total (assets)   8,475 17,115 26,207 22,609 21,109 18,822 521 521   Net Debt   -4,521 -11,461 -21,507 -19,703 -19,089 -11,080 215 215     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   8,506 12,114 13,011 25,093 26,524 65,357 0.0 0.0   Gross profit growth   66.4% 42.4% 7.4% 92.9% 5.7% 146.4% -100.0% 0.0%   Employees   17 22 23 23 26 22 0 0   Employee growth %   41.7% 29.4% 4.5% 0.0% 13.0% -15.4% -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)   8,475 17,115 26,207 22,609 21,109 18,822 521 521   Balance sheet change%   17.6% 101.9% 53.1% -13.7% -6.6% -10.8% -97.2% 0.0%   Added value   13.0 151.4 246.3 4,937.6 8,390.9 48,729.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -694 -470 -795 -780 -1,125 -899 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 -4.0 -5.0 1.0 2.0 3.0 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 (%)   -3.9% -1.9% -1.7% 17.6% 29.6% 73.9% 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 %   -3.9% -1.6% -1.0% 17.6% 36.0% 243.2% 0.0% 0.0%   ROI %   -8.2% -5.2% -5.3% 101.9% 145.3% 803.3% 0.0% 0.0%   ROE %   -3.8% -2.1% -1.3% 23.6% 175.6% 625.6% 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 %   -11.8% -11.7% -12.9% 7.7% 47.5% 31.1% 58.6% 58.6%   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, %   -34,706.0% -7,568.6% -8,731.0% -399.0% -227.8% -22.7% 0.0% 0.0%   Gearing %   -13.9% 0.0% -0.3% 0.0% 0.0% 0.0% 70.6% 70.6%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   31.1% 183.1% 5,297.0% 13,071.7% 0.0% 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   1.8 2.8 3.4 5.0 7.6 1.4 0.0 0.0   Current Ratio   1.1 1.0 1.0 1.2 1.8 1.4 0.0 0.0   Cash and cash equivalent   4,639.4 11,461.1 21,511.7 19,703.5 19,089.1 11,079.7 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   494.4 466.6 161.8 2,694.3 8,611.3 4,976.9 -107.7 -107.7   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   1 7 11 215 323 2,215 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1 7 11 215 322 2,215 0 0   EBIT / employee   -20 -10 -10 192 302 2,195 0 0   Net earnings / employee   -17 -12 -12 138 225 1,681 0 0