Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

QUIMBY COMPLEX 103 HOLDING 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% 1.5% 0.6%   Bankruptcy risk   0.9% 1.0% 1.6% 2.3% 1.9% 1.9% 18.9% 17.4%   Credit score (0-100)   89 88 75 64 69 69 7 9   Credit rating   A A A BBB A A B B   Credit limit (kDKK)   1,758.6 1,607.6 23.9 0.2 2.5 2.7 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   -35.3 -26.8 -28.4 -34.3 -36.9 -32.5 0.0 0.0   EBITDA   -35.3 -26.8 -28.4 -34.3 -36.9 -32.5 0.0 0.0   EBIT   -35.3 -26.8 -28.4 -34.3 -36.9 -32.5 0.0 0.0   Pre-tax profit (PTP)   1,148.1 1,256.4 96.2 19,958.6 -39.4 -33.5 0.0 0.0   Net earnings   1,128.5 1,234.9 77.6 19,945.9 -30.8 -26.1 0.0 0.0   Pre-tax profit without non-rec. items   1,148 1,256 96.2 19,959 -39.4 -33.5 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   27,314 28,549 11,379 11,424 11,393 11,367 243 243   Interest-bearing liabilities   20,959 22,035 23,128 22,188 20,806 21,261 0.0 0.0   Balance sheet total (assets)   48,338 50,648 34,556 33,660 32,216 32,659 243 243   Net Debt   20,959 22,035 23,128 22,188 20,797 20,827 -243 -243     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   -35.3 -26.8 -28.4 -34.3 -36.9 -32.5 0.0 0.0   Gross profit growth   0.0% 24.2% -6.1% -20.9% -7.5% 12.0% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 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)   48,338 50,648 34,556 33,660 32,216 32,659 243 243   Balance sheet change%   4.7% 4.8% -31.8% -2.6% -4.3% 1.4% -99.3% 0.0%   Added value   -35.3 -26.8 -28.4 -34.3 -36.9 -32.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 -3.0 -4.0 -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 (%)   100.0% 100.0% 100.0% 100.0% 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 %   4.6% 4.6% 2.6% 61.6% 2.9% 3.0% 0.0% 0.0%   ROI %   4.6% 4.6% 2.6% 61.7% 2.9% 3.0% 0.0% 0.0%   ROE %   4.2% 4.4% 0.4% 174.9% -0.3% -0.2% 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 %   56.5% 56.4% 32.9% 33.9% 35.4% 34.8% 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, %   -59,352.8% -82,371.2% -81,512.7% -64,663.2% -56,372.7% -64,182.9% 0.0% 0.0%   Gearing %   76.7% 77.2% 203.2% 194.2% 182.6% 187.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.0% 4.8% 4.6% 4.6% 4.6% 4.7% 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   0.0 0.0 0.0 1.1 1.2 1.1 0.0 0.0   Current Ratio   0.0 0.0 0.0 1.1 1.2 1.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 9.2 433.2 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   -2,231.9 -2,284.3 -2,335.7 299.6 268.8 242.7 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0