Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Exruptive A/S - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmarkIFRS Analyst: XBRLDenmarkIFRS

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Bankruptcy risk for industry   1.9% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 13.3% 22.4% 18.4% 14.4% 18.1% 4.6% 4.6%   Credit score (0-100)   0 20 5 8 16 8 44 45   Credit rating   N/A BB B B BB B BBB BBB   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)  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 1,295 1,236 579 324 389 389 389   Gross profit   0.0 -3,764 -8,764 -520 -16,108 -3,301 0.0 0.0   EBITDA   0.0 -12,205 -18,994 -8,394 -21,613 -9,844 0.0 0.0   EBIT   0.0 -12,205 -18,994 -8,394 -21,613 -9,844 0.0 0.0   Pre-tax profit (PTP)   0.0 -12,425.0 -20,906.3 -11,160.3 -23,500.5 -18,868.6 0.0 0.0   Net earnings   0.0 -8,738.4 -18,171.3 -9,541.3 -22,641.6 -17,845.4 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -12,425 -20,906 -11,160 -23,500 -18,869 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Tangible assets total   0.0 42.8 21.4 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 3,299 -14,863 -6,404 -14,046 -32,534 -43,543 -43,543   Interest-bearing liabilities   0.0 8,959 30,376 8,531 15,825 43,989 68,818 68,818   Balance sheet total (assets)   0.0 24,375 28,797 34,213 23,763 27,290 25,275 25,275   Net Debt   0.0 8,868 30,113 8,410 15,774 43,981 68,818 68,818     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 1,295 1,236 579 324 389 389 389   Net sales growth   0.0% 0.0% -4.6% -53.1% -44.1% 20.3% 0.0% 0.0%   Gross profit   0.0 -3,764 -8,764 -520 -16,108 -3,301 0.0 0.0   Gross profit growth   0.0% 0.0% -132.8% 94.1% -2,995.3% 79.5% 0.0% 0.0%   Employees   0 0 0 0 8 8 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)   0 24,375 28,797 34,213 23,763 27,290 25,275 25,275   Balance sheet change%   0.0% 0.0% 18.1% 18.8% -30.5% 14.8% -7.4% 0.0%   Added value   0.0 -12,205.2 -18,994.3 -8,394.0 -21,613.2 -9,844.4 0.0 0.0   Added value %   0.0% -942.3% -1,536.5% -1,448.6% -6,675.8% -2,528.5% 0.0% 0.0%   Investments   0 19,187 4,923 7,340 -10,825 4,651 0 0   Net sales trend   0.0 0.0 -1.0 -2.0 -3.0 1.0 0.0 0.0   EBIT trend   0.0 -1.0 -2.0 -3.0 -4.0 -5.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A EBITDA %   0.0% -942.3% -1,536.5% -1,448.6% -6,675.8% -2,528.5% 0.0% 0.0%   EBIT %   0.0% -942.3% -1,536.5% -1,448.6% -6,675.8% -2,528.5% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 324.2% 216.7% 1,613.0% 134.2% 298.2% 0.0% 0.0%   Net Earnings %   0.0% -674.6% -1,470.0% -1,646.6% -6,993.4% -4,583.5% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% -674.6% -1,470.0% -1,646.6% -6,993.4% -4,583.5% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% -959.3% -1,691.2% -1,926.0% -7,258.7% -4,846.3% 0.0% 0.0%   ROA %   0.0% -50.1% -55.8% -19.9% -55.1% -20.2% 0.0% 0.0%   ROI %   0.0% -83.6% -71.0% -30.9% -108.5% -28.8% 0.0% 0.0%   ROE %   0.0% -264.9% -113.2% -30.3% -78.1% -69.9% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Equity ratio %   0.0% 13.5% -34.0% -15.8% -37.1% -54.4% -63.3% -63.3%   Relative indebtedness %   0.0% 1,627.2% 3,531.8% 7,009.6% 11,678.0% 15,365.4% 17,675.6% 17,675.6%   Relative net indebtedness %   0.0% 1,620.1% 3,510.6% 6,988.7% 11,662.2% 15,363.3% 17,675.6% 17,675.6%   Net int. bear. debt to EBITDA, %   0.0% -72.7% -158.5% -100.2% -73.0% -446.8% 0.0% 0.0%   Gearing %   0.0% 271.6% -204.4% -133.2% -112.7% -135.2% -158.0% -158.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 4.9% 9.7% 14.2% 15.5% 30.2% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Quick Ratio   0.0 0.4 0.9 0.1 0.1 0.0 0.0 0.0   Current Ratio   0.0 0.4 0.9 0.1 0.1 0.0 0.0 0.0   Cash and cash equivalent   0.0 90.9 262.6 121.3 51.1 8.2 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Trade debtors turnover (days)   0.0 261.4 293.5 107.1 3,463.7 1,867.4 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% 370.4% 346.4% 439.3% 964.7% 513.7% 0.0% 0.0%   Net working capital   0.0 -7,635.0 -743.1 -25,342.6 -18,793.9 -57,823.4 -34,408.9 -34,408.9   Net working capital %   0.0% -589.5% -60.1% -4,373.6% -5,805.0% -14,851.7% -8,837.8% -8,837.8%   1000.0 Employee efficiency  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales / employee   0 0 0 0 40 49 0 0   Added value / employee   0 0 0 0 -2,702 -1,231 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 -2,702 -1,231 0 0   EBIT / employee   0 0 0 0 -2,702 -1,231 0 0   Net earnings / employee   0 0 0 0 -2,830 -2,231 0 0