Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ApS af 01.03.2018 Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 29.0% 9.9% 8.1% 9.1% 27.8% 20.4% 20.4%   Credit score (0-100)   0 3 26 32 27 2 5 4   Credit rating   N/A B BB BB BB B 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)  2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 576 589 62.2 -18.2 0.0 0.0   EBITDA   0.0 0.0 101 104 17.4 -19.5 0.0 0.0   EBIT   0.0 0.0 101 71.2 -7.9 -199 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 105.2 55.1 -16.7 -203.4 0.0 0.0   Net earnings   0.0 0.0 81.4 41.0 -13.2 -226.8 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 105 55.1 -16.7 -203 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   0.0 0.0 0.0 0.4 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 0.0 131 100 86.8 -18.1 -68.1 -68.1   Interest-bearing liabilities   0.0 0.0 5.3 195 82.1 0.0 68.1 68.1   Balance sheet total (assets)   0.0 0.0 266 375 204 1.9 0.0 0.0   Net Debt   0.0 0.0 -25.0 162 81.4 0.0 68.1 68.1     See the entire balance sheet 1000.0 Volume  2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 0.0 576 589 62.2 -18.2 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 2.2% -89.5% 0.0% 0.0% 0.0%   Employees   0 0 1 1 1 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 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)   0 0 266 375 204 2 0 0   Balance sheet change%   0.0% 0.0% 0.0% 41.2% -45.6% -99.1% -100.0% 0.0%   Added value   0.0 0.0 101.1 103.8 24.6 -19.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 172 -51 -358 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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% 0.0% 17.5% 12.1% -12.7% 1,093.2% 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% 0.0% 39.8% 22.2% -2.7% -177.4% 0.0% 0.0%   ROI %   0.0% 0.0% 77.4% 33.0% -3.4% -235.3% 0.0% 0.0%   ROE %   0.0% 0.0% 62.0% 35.4% -14.1% -511.7% 0.0% 0.0%   1000.0 Solidity  2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   0.0% 0.0% 49.5% 26.6% 42.5% -90.5% -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% 0.0% -24.7% 156.1% 466.7% 0.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 4.1% 195.3% 94.6% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 22.4% 16.1% 6.4% 11.6% 0.0% 0.0%   1000.0 Liquidity  2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   0.0 0.0 2.0 0.8 0.2 0.1 0.0 0.0   Current Ratio   0.0 0.0 2.0 0.8 0.2 0.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 30.3 33.2 0.7 0.0 0.0 0.0   1000.0 Capital use efficiency  2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 0.0 131.4 -42.9 -92.4 -18.1 -34.1 -34.1   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 101 104 25 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 101 104 17 0 0 0   EBIT / employee   0 0 101 71 -8 0 0 0   Net earnings / employee   0 0 81 41 -13 0 0 0