Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

02.03.2015 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% 2.0% 2.0%   Bankruptcy risk   12.6% 18.7% 15.0% 21.5% 16.3% 14.0% 17.5% 17.3%   Credit score (0-100)   20 8 13 4 10 15 9 9   Credit rating   BB B BB B BB BB 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   165 284 303 174 567 210 0.0 0.0   EBITDA   22.0 120 19.0 -118 173 84.5 0.0 0.0   EBIT   19.0 120 13.0 -145 173 84.5 0.0 0.0   Pre-tax profit (PTP)   19.0 120.0 4.0 -151.0 163.0 80.5 0.0 0.0   Net earnings   19.0 84.0 -7.0 -126.0 120.0 49.0 0.0 0.0   Pre-tax profit without non-rec. items   19.0 120 4.0 -151 163 80.5 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   -146 -62.0 -69.0 -196 -75.0 -25.9 -75.9 -75.9   Interest-bearing liabilities   167 1.0 2.0 45.0 1.0 15.2 75.9 75.9   Balance sheet total (assets)   62.0 71.0 111 129 84.0 86.0 0.0 0.0   Net Debt   149 -67.0 -78.0 27.0 -62.0 -58.2 75.9 75.9     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   165 284 303 174 567 210 0.0 0.0   Gross profit growth   266.7% 72.1% 6.7% -42.6% 225.9% -63.0% -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)   62 71 111 129 84 86 0 0   Balance sheet change%   77.1% 14.5% 56.3% 16.2% -34.9% 2.4% -100.0% 0.0%   Added value   22.0 120.0 19.0 -118.0 200.0 84.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -3 0 -6 -27 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 3.0 -1.0 1.0 2.0 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 (%)   11.5% 42.3% 4.3% -83.3% 30.5% 40.3% 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 %   11.7% 70.4% 8.3% -57.4% 71.5% 62.4% 0.0% 0.0%   ROI %   15.8% 142.9% 866.7% -617.0% 752.2% 1,041.8% 0.0% 0.0%   ROE %   39.2% 126.3% -7.7% -105.0% 112.7% 57.6% 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 %   -70.2% -46.6% -38.3% -60.3% -47.2% -23.1% -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, %   677.3% -55.8% -410.5% -22.9% -35.8% -68.9% 0.0% 0.0%   Gearing %   -114.4% -1.6% -2.9% -23.0% -1.3% -58.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 600.0% 25.5% 43.5% 50.1% 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   0.3 0.5 0.6 0.4 0.5 0.8 0.0 0.0   Current Ratio   0.3 0.5 0.6 0.4 0.5 0.8 0.0 0.0   Cash and cash equivalent   18.0 68.0 80.0 18.0 63.0 73.5 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   -146.0 -62.0 -69.0 -196.0 -75.0 -25.9 -38.0 -38.0   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   22 120 19 -118 200 85 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   22 120 19 -118 173 85 0 0   EBIT / employee   19 120 13 -145 173 85 0 0   Net earnings / employee   19 84 -7 -126 120 49 0 0