Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Aktieselskabet af 28.08.2024 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% 0.6% 0.6%   Bankruptcy risk   0.9% 1.4% 1.0% 2.4% 6.3% 2.2% 8.0% 8.0%   Credit score (0-100)   91 79 86 61 37 64 30 30   Credit rating   A A A BBB BBB BBB BB BB   Credit limit (kDKK)   800.8 113.7 865.2 0.1 0.0 0.4 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   -20.2 -313 -157 -14.8 -93.8 -3.2 0.0 0.0   EBITDA   -20.2 -313 -157 -14.8 -93.8 -3.2 0.0 0.0   EBIT   -20.2 -313 -157 -14.8 -93.8 -3.2 0.0 0.0   Pre-tax profit (PTP)   3,283.8 6,291.3 3,929.8 -2,484.7 -7,689.5 -2,330.8 0.0 0.0   Net earnings   3,287.4 6,356.3 3,932.3 -2,481.2 -7,669.5 -2,330.2 0.0 0.0   Pre-tax profit without non-rec. items   3,284 6,291 3,930 -2,485 -7,689 -2,331 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   10,534 15,515 16,697 14,971 7,302 16,471 15,469 15,469   Interest-bearing liabilities   350 0.0 0.0 0.0 16.8 37.9 0.0 0.0   Balance sheet total (assets)   10,896 16,635 16,710 14,984 7,800 16,525 15,469 15,469   Net Debt   349 -0.2 -20.1 -37.3 13.8 17.5 -15,469 -15,469     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   -20.2 -313 -157 -14.8 -93.8 -3.2 0.0 0.0   Gross profit growth   38.4% -1,454.0% 49.8% 90.6% -532.4% 96.5% 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)   10,896 16,635 16,710 14,984 7,800 16,525 15,469 15,469   Balance sheet change%   22.7% 52.7% 0.4% -10.3% -47.9% 111.9% -6.4% 0.0%   Added value   -20.2 -313.4 -157.4 -14.8 -93.8 -3.2 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   -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 (%)   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 %   33.5% 45.7% 23.6% -15.7% -67.5% -19.2% 0.0% 0.0%   ROI %   33.5% 47.7% 24.4% -15.7% -67.7% -19.2% 0.0% 0.0%   ROE %   34.3% 48.8% 24.4% -15.7% -68.9% -19.6% 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 %   96.7% 93.3% 99.9% 99.9% 93.6% 99.7% 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, %   -1,731.9% 0.1% 12.8% 251.1% -14.7% -541.9% 0.0% 0.0%   Gearing %   3.3% 0.0% 0.0% 0.0% 0.2% 0.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.1% 3.2% 0.0% 0.0% 0.5% 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   8.5 3.8 327.3 766.3 106.0 4.6 0.0 0.0   Current Ratio   8.5 3.8 327.3 766.3 106.0 4.6 0.0 0.0   Cash and cash equivalent   0.8 0.2 20.1 37.3 3.0 20.3 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   2,708.2 3,101.2 4,078.4 9,565.9 7,209.0 189.7 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