Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Tooday 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% 2.1% 2.1%   Bankruptcy risk   17.2% 14.6% 14.4% 10.7% 15.9% 11.1% 17.3% 17.3%   Credit score (0-100)   10 15 15 21 11 21 9 9   Credit rating   BB BB BB BB BB BB BB 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   46.0 50.0 -4.0 28.0 82.9 245 0.0 0.0   EBITDA   43.0 50.0 -4.0 28.0 82.9 75.8 0.0 0.0   EBIT   42.0 50.0 -4.0 28.0 74.9 66.8 0.0 0.0   Pre-tax profit (PTP)   17.0 32.0 -19.0 17.0 63.9 52.5 0.0 0.0   Net earnings   17.0 32.0 -19.0 17.0 63.9 89.9 0.0 0.0   Pre-tax profit without non-rec. items   17.0 32.0 -19.0 17.0 63.9 52.5 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   -297 -265 -284 -267 -203 -113 -163 -163   Interest-bearing liabilities   279 224 231 239 178 118 163 163   Balance sheet total (assets)   1.0 6.0 11.0 33.0 61.8 160 0.0 0.0   Net Debt   279 224 231 239 174 114 163 163     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   46.0 50.0 -4.0 28.0 82.9 245 0.0 0.0   Gross profit growth   -65.2% 8.7% 0.0% 0.0% 196.1% 195.2% -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)   1 6 11 33 62 160 0 0   Balance sheet change%   -96.3% 500.0% 83.3% 200.0% 87.4% 158.7% -100.0% 0.0%   Added value   43.0 50.0 -4.0 28.0 74.9 75.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1 0 0 0 -8 -9 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 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 (%)   91.3% 100.0% 100.0% 100.0% 90.4% 27.3% 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 %   13.1% 17.9% -1.4% 9.4% 26.5% 24.9% 0.0% 0.0%   ROI %   14.3% 20.3% -1.8% 11.9% 35.9% 45.2% 0.0% 0.0%   ROE %   121.4% 914.3% -223.5% 77.3% 134.7% 81.0% 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 %   -99.7% -97.8% -96.3% -89.0% -76.6% -41.4% -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, %   648.8% 448.0% -5,775.0% 853.6% 209.7% 150.9% 0.0% 0.0%   Gearing %   -93.9% -84.5% -81.3% -89.5% -87.8% -104.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.5% 7.6% 6.6% 4.7% 5.3% 9.8% 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 0.0 0.1 0.4 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.1 0.2 0.6 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 4.2 3.8 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   -297.0 -265.0 -284.0 -267.0 -202.7 -112.9 -81.4 -81.4   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   43 50 -4 28 75 76 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   43 50 -4 28 83 76 0 0   EBIT / employee   42 50 -4 28 75 67 0 0   Net earnings / employee   17 32 -19 17 64 90 0 0