Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TEXTSTREAM 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   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   5.9% 6.6% 12.1% 9.2% 7.9% 17.8% 17.4% 17.3%   Credit score (0-100)   41 37 19 25 30 8 9 9   Credit rating   BBB BBB BB BB BB B B 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 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   656 338 745 673 686 82.9 0.0 0.0   EBITDA   -6.5 -81.5 208 110 117 -352 0.0 0.0   EBIT   -6.5 -81.5 208 110 117 -352 0.0 0.0   Pre-tax profit (PTP)   -41.9 113.3 0.4 101.8 116.0 -353.4 0.0 0.0   Net earnings   -32.8 88.4 0.2 79.4 90.3 -353.4 0.0 0.0   Pre-tax profit without non-rec. items   -41.9 113 0.4 102 116 -353 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   772 860 860 827 417 63.7 -16.3 -16.3   Interest-bearing liabilities   0.0 0.0 2.3 0.0 0.0 0.0 16.3 16.3   Balance sheet total (assets)   775 886 893 896 454 77.9 0.0 0.0   Net Debt   -709 -836 -840 -839 -414 -67.7 16.3 16.3     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   656 338 745 673 686 82.9 0.0 0.0   Gross profit growth   26.2% -48.5% 120.6% -9.7% 2.0% -87.9% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 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)   775 886 893 896 454 78 0 0   Balance sheet change%   -7.5% 14.4% 0.8% 0.3% -49.3% -82.9% -100.0% 0.0%   Added value   -6.5 -81.5 208.0 109.6 117.0 -352.3 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 1.0 2.0 3.0 -1.0 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 (%)   -1.0% -24.1% 27.9% 16.3% 17.0% -425.0% 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 %   0.5% 13.7% 23.4% 12.3% 17.3% -132.4% 0.0% 0.0%   ROI %   0.5% 13.9% 24.1% 13.0% 18.8% -146.5% 0.0% 0.0%   ROE %   -4.2% 10.8% 0.0% 9.4% 14.5% -147.0% 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 %   99.6% 97.1% 96.3% 92.3% 91.8% 81.8% -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, %   10,933.9% 1,025.4% -403.9% -765.0% -353.5% 19.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.3% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 18,280.6% 691.3% 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   262.5 34.0 27.2 12.9 12.2 5.5 0.0 0.0   Current Ratio   262.5 34.0 27.2 12.9 12.2 5.5 0.0 0.0   Cash and cash equivalent   709.4 835.5 842.3 838.8 413.6 67.7 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   227.2 68.6 860.4 826.8 417.1 63.7 -8.2 -8.2   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   -6 -81 208 110 117 -352 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -6 -81 208 110 117 -352 0 0   EBIT / employee   -6 -81 208 110 117 -352 0 0   Net earnings / employee   -33 88 0 79 90 -353 0 0