Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

QUICKIMPORT 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% 3.1% 3.1%   Bankruptcy risk   2.8% 3.8% 2.7% 2.2% 2.9% 3.9% 9.7% 9.7%   Credit score (0-100)   61 52 60 64 58 49 26 26   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.2 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   4,376 3,619 3,752 4,235 3,692 3,739 0.0 0.0   EBITDA   1,082 671 1,134 1,635 714 362 0.0 0.0   EBIT   908 543 1,134 1,635 714 280 0.0 0.0   Pre-tax profit (PTP)   886.9 522.1 1,128.6 1,525.7 650.5 171.1 0.0 0.0   Net earnings   690.3 406.1 882.9 1,177.8 476.4 153.7 0.0 0.0   Pre-tax profit without non-rec. items   887 522 1,129 1,526 651 171 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 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   810 526 1,009 1,298 1,774 1,928 1,426 1,426   Interest-bearing liabilities   0.0 0.0 1,495 1,469 1,857 293 0.0 0.0   Balance sheet total (assets)   4,684 5,690 15,088 12,251 10,881 14,268 1,426 1,426   Net Debt   -3,507 -4,648 -8,477 -5,709 -2,601 -12,418 -1,426 -1,426     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   4,376 3,619 3,752 4,235 3,692 3,739 0.0 0.0   Gross profit growth   17.2% -17.3% 3.7% 12.9% -12.8% 1.3% -100.0% 0.0%   Employees   6 5 5 4 7 7 0 0   Employee growth %   0.0% -16.7% 0.0% -20.0% 75.0% 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)   4,684 5,690 15,088 12,251 10,881 14,268 1,426 1,426   Balance sheet change%   -14.8% 21.5% 165.2% -18.8% -11.2% 31.1% -90.0% 0.0%   Added value   1,082.2 671.0 1,133.9 1,634.5 714.2 362.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -349 -257 -385 0 330 -5 -408 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 5.0 5.0 5.0 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 (%)   20.7% 15.0% 30.2% 38.6% 19.3% 7.5% 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 %   17.8% 10.5% 11.2% 12.0% 6.9% 2.4% 0.0% 0.0%   ROI %   113.0% 78.4% 75.3% 62.0% 24.8% 10.4% 0.0% 0.0%   ROE %   86.0% 60.8% 115.0% 102.1% 31.0% 8.3% 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 %   17.3% 9.3% 6.7% 10.6% 16.3% 13.5% 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, %   -324.0% -692.7% -747.6% -349.3% -364.1% -3,430.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 148.2% 113.1% 104.7% 15.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 4.0% 7.3% 8.7% 12.6% 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   0.9 0.9 0.7 0.7 0.7 1.1 0.0 0.0   Current Ratio   0.9 0.9 0.7 0.7 1.2 1.1 0.0 0.0   Cash and cash equivalent   3,506.6 4,647.8 9,972.7 7,177.5 4,457.5 12,711.5 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   -259.3 -367.1 -4,046.6 -3,735.3 1,409.5 1,503.1 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   180 134 227 409 102 52 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   180 134 227 409 102 52 0 0   EBIT / employee   151 109 227 409 102 40 0 0   Net earnings / employee   115 81 177 294 68 22 0 0