Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PARSEPORT ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmarkIFRS Analyst: XBRLDenmarkIFRS

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

1000.0 Bankruptcy Risk  2018 N/A 2019 2019/12 2020 2020/12 2021 N/A 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% 3.1% 3.1%   Bankruptcy risk   0.0% 1.9% 0.8% 0.0% 13.4% 17.6% 17.2% 17.2%   Credit score (0-100)   0 72 91 0 16 8 10 10   Credit rating   N/A A AA N/A BB B BB BB   Credit limit (kDKK)   0.0 3.9 2,138.2 720.8 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 N/A 2019 2019/12 2020 2020/12 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 7,032 17,585 0.0 27,393 33,841 0.0 0.0   EBITDA   0.0 5,140 11,693 0.0 -613 -4,315 0.0 0.0   EBIT   0.0 5,113 11,588 0.0 -2,211 -6,560 0.0 0.0   Pre-tax profit (PTP)   0.0 5,465.1 11,498.1 0.0 -2,359.0 -6,428.5 0.0 0.0   Net earnings   0.0 4,334.9 8,931.0 0.0 -6,439.7 -6,444.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 5,465 11,498 0.0 -2,359 -6,429 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 74.0 632 0.0 4,147 4,583 0.0 0.0   Shareholders equity total   0.0 10,461 15,392 7,125 -1,950 -4,342 -4,467 -4,467   Interest-bearing liabilities   0.0 0.0 0.0 0.0 1,990 2,738 4,467 4,467   Balance sheet total (assets)   0.0 12,897 23,855 0.0 30,257 31,490 0.0 0.0   Net Debt   0.0 -251 -4,892 0.0 -4,827 -1,962 4,467 4,467     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2019/12 2020 2020/12 2021 N/A 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   0.0 7,032 17,585 0.0 27,393 33,841 0.0 0.0   Gross profit growth   -100.0% 0.0% 150.1% -100.0% 0.0% 23.5% -100.0% 0.0%   Employees   0 7 17 0 45 51 0 0   Employee growth %   -100.0% 0.0% 142.9% -100.0% 0.0% 13.3% -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 12,897 23,855 0 30,257 31,490 0 0   Balance sheet change%   -100.0% 0.0% 85.0% -100.0% 0.0% 4.1% -100.0% 0.0%   Added value   0.0 5,139.8 11,693.0 0.0 -2,211.2 -4,315.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -234 47 453 -632 2,548 -1,808 -4,583 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 0.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2019/12 2020 2020/12 2021 N/A 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 (%)   0.0% 72.7% 65.9% 0.0% -8.1% -19.4% 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 %   0.0% 42.4% 63.1% 0.0% -6.8% -18.4% 0.0% 0.0%   ROI %   0.0% 51.3% 88.5% 0.0% -44.0% -130.0% 0.0% 0.0%   ROE %   0.0% 41.4% 69.1% 0.0% -17.2% -20.9% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 81.1% 64.5% 100.0% -6.1% -12.1% -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, %   0.0% -4.9% -41.8% 0.0% 787.4% 45.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% -102.1% -63.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 15.7% 1.4% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 5.7 2.8 0.0 0.9 0.9 0.0 0.0   Current Ratio   0.0 5.7 2.8 0.0 0.9 0.9 0.0 0.0   Cash and cash equivalent   0.0 251.2 4,891.5 0.0 6,816.7 4,700.4 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 2019/12 2020 2020/12 2021 N/A 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   0.0 10,528.8 14,782.0 0.0 -1,602.2 -4,591.7 -2,233.5 -2,233.5   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 2019 2019/12 2020 2020/12 2021 N/A 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   0 734 688 0 -49 -85 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 734 688 0 -14 -85 0 0   EBIT / employee   0 730 682 0 -49 -129 0 0   Net earnings / employee   0 619 525 0 -143 -126 0 0