Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Quinyx Denmark 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   1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9%   Bankruptcy risk   8.5% 6.5% 3.8% 3.8% 3.9% 4.4% 10.1% 9.9%   Credit score (0-100)   30 38 51 49 50 46 24 25   Credit rating   BB BBB BBB BBB BBB BBB BB 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   1,702 3,766 3,228 3,423 4,785 4,109 0.0 0.0   EBITDA   77.5 182 203 229 645 211 0.0 0.0   EBIT   77.5 182 203 229 645 211 0.0 0.0   Pre-tax profit (PTP)   76.3 179.0 196.4 214.4 630.1 207.8 0.0 0.0   Net earnings   58.0 136.7 149.4 164.5 491.5 160.5 0.0 0.0   Pre-tax profit without non-rec. items   76.3 179 196 214 630 208 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   108 245 394 559 1,050 1,211 1,161 1,161   Interest-bearing liabilities   200 200 250 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   641 1,215 1,543 1,373 1,715 1,728 1,161 1,161   Net Debt   -31.7 -499 -803 -824 -864 -1,022 -1,161 -1,161     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   1,702 3,766 3,228 3,423 4,785 4,109 0.0 0.0   Gross profit growth   0.0% 121.2% -14.3% 6.0% 39.8% -14.1% -100.0% 0.0%   Employees   2 4 4 4 4 5 0 0   Employee growth %   0.0% 100.0% 0.0% 0.0% 0.0% 25.0% -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)   641 1,215 1,543 1,373 1,715 1,728 1,161 1,161   Balance sheet change%   0.0% 89.8% 27.0% -11.0% 24.9% 0.7% -32.8% 0.0%   Added value   77.5 182.0 203.3 229.5 644.9 210.5 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 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 2.0 3.0 4.0 5.0 5.0 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 (%)   4.5% 4.8% 6.3% 6.7% 13.5% 5.1% 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 %   12.1% 19.6% 14.7% 15.7% 41.8% 12.2% 0.0% 0.0%   ROI %   25.1% 48.4% 37.4% 38.2% 80.3% 18.6% 0.0% 0.0%   ROE %   53.7% 77.5% 46.8% 34.5% 61.1% 14.2% 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 %   16.9% 20.1% 25.5% 40.7% 61.2% 70.1% 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, %   -40.9% -274.3% -395.1% -359.2% -133.9% -485.4% 0.0% 0.0%   Gearing %   185.2% 81.7% 63.3% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.1% 1.5% 3.1% 12.1% 0.0% 0.0% 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   1.2 1.3 1.3 1.7 2.6 3.3 0.0 0.0   Current Ratio   1.2 1.3 1.3 1.7 2.6 3.3 0.0 0.0   Cash and cash equivalent   231.7 699.2 1,052.9 824.3 863.8 1,021.8 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   108.0 244.7 394.1 558.7 1,050.1 1,210.6 0.0 0.0   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   39 45 51 57 161 42 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   39 45 51 57 161 42 0 0   EBIT / employee   39 45 51 57 161 42 0 0   Net earnings / employee   29 34 37 41 123 32 0 0