Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ONELEG BY SUSANNE SCHMIDT 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.9%   Bankruptcy risk   6.6% 6.0% 17.0% 14.2% 13.0% 11.4% 20.4% 17.9%   Credit score (0-100)   37 40 10 14 17 20 5 8   Credit rating   BBB BBB BB BB BB BB B B   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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   205 326 -94.9 -24.5 -10.8 -16.5 0.0 0.0   EBITDA   147 -23.2 -88.4 -24.5 -10.8 -16.5 0.0 0.0   EBIT   101 -59.2 -125 -24.5 -10.8 -16.5 0.0 0.0   Pre-tax profit (PTP)   19.9 -131.3 -174.9 -30.1 -15.8 -21.5 0.0 0.0   Net earnings   19.9 -131.3 -174.9 -30.1 -15.8 -21.5 0.0 0.0   Pre-tax profit without non-rec. items   19.9 -131 -175 -30.1 -15.8 -21.5 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   72.8 36.8 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -308 -439 -614 -644 -660 -681 -761 -761   Interest-bearing liabilities   789 818 642 511 507 522 761 761   Balance sheet total (assets)   614 633 67.7 67.7 70.7 69.7 0.0 0.0   Net Debt   789 818 642 511 507 522 761 761     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   205 326 -94.9 -24.5 -10.8 -16.5 0.0 0.0   Gross profit growth   -26.9% 58.8% 0.0% 74.1% 56.0% -53.2% 0.0% 0.0%   Employees   1 1 0 0 0 0 0 0   Employee growth %   0.0% 0.0% -100.0% 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)   614 633 68 68 71 70 0 0   Balance sheet change%   -23.0% 3.2% -89.3% 0.0% 4.4% -1.5% -100.0% 0.0%   Added value   147.1 -23.2 -88.4 -24.5 -10.8 -16.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -92 -72 -74 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 -1.0 -2.0 -3.0 -4.0 -5.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   49.3% -18.2% 132.0% 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 %   9.9% -5.9% -14.3% -3.5% -1.5% -2.2% 0.0% 0.0%   ROI %   14.5% -7.2% -17.0% -4.3% -2.1% -3.2% 0.0% 0.0%   ROE %   2.8% -21.1% -49.9% -44.5% -22.8% -30.7% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   -33.4% -40.9% -90.1% -90.5% -90.3% -90.7% -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, %   536.5% -3,526.0% -726.0% -2,080.0% -4,697.6% -3,156.7% 0.0% 0.0%   Gearing %   -256.6% -186.5% -104.5% -79.3% -76.8% -76.6% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.7% 9.0% 6.8% 1.0% 1.0% 1.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.3 0.1 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.6 0.5 0.1 0.1 0.1 0.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   -380.5 -479.0 -613.9 -644.0 -659.8 -681.3 -380.7 -380.7   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   147 -23 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   147 -23 0 0 0 0 0 0   EBIT / employee   101 -59 0 0 0 0 0 0   Net earnings / employee   20 -131 0 0 0 0 0 0