Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Aktieselskabet af 16. januar 2023 Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.2%   Bankruptcy risk   10.3% 7.3% 6.3% 11.6% 7.5% 22.3% 20.2% 17.9%   Credit score (0-100)   26 35 39 21 31 3 5 8   Credit rating   BB BBB BBB 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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   274 2,239 1,892 1,358 3,575 3,482 0.0 0.0   EBITDA   -2,183 129 115 -1,326 227 2,671 0.0 0.0   EBIT   -2,227 78.3 61.7 -1,379 126 2,629 0.0 0.0   Pre-tax profit (PTP)   -2,261.4 -51.6 -36.6 -1,502.1 30.4 2,536.2 0.0 0.0   Net earnings   -2,261.4 -51.6 -36.6 -1,502.1 0.1 2,526.7 0.0 0.0   Pre-tax profit without non-rec. items   -2,261 -51.6 -36.6 -1,502 30.4 2,536 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   176 171 118 64.7 153 0.0 0.0 0.0   Shareholders equity total   -3,154 -3,205 -3,242 -4,744 -4,744 -2,217 -2,717 -2,717   Interest-bearing liabilities   4,825 4,154 4,366 5,954 6,347 2,587 2,717 2,717   Balance sheet total (assets)   2,857 2,296 2,410 4,130 2,711 525 0.0 0.0   Net Debt   3,438 3,660 4,201 5,275 5,878 2,062 2,717 2,717     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   274 2,239 1,892 1,358 3,575 3,482 0.0 0.0   Gross profit growth   0.0% 715.8% -15.5% -28.2% 163.3% -2.6% -100.0% 0.0%   Employees   3 3 2 3 4 2 0 0   Employee growth %   50.0% 0.0% -33.3% 50.0% 33.3% -50.0% -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)   2,857 2,296 2,410 4,130 2,711 525 0 0   Balance sheet change%   149.6% -19.6% 5.0% 71.3% -34.3% -80.6% -100.0% 0.0%   Added value   -2,182.5 129.2 114.9 -1,325.5 179.3 2,671.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   132 -56 -106 -106 -12 -196 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 2.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   -811.3% 3.5% 3.3% -101.5% 3.5% 75.5% 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 %   -55.2% 1.5% 1.2% -19.0% 1.6% 51.6% 0.0% 0.0%   ROI %   -70.1% 1.9% 1.6% -26.0% 2.0% 58.8% 0.0% 0.0%   ROE %   -113.0% -2.0% -1.6% -45.9% 0.0% 156.1% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   65.7% 53.9% 55.6% 48.3% 66.8% -80.8% -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, %   -157.5% 2,832.6% 3,655.6% -397.9% 2,595.0% 77.2% 0.0% 0.0%   Gearing %   -153.0% -129.6% -134.7% -125.5% -133.8% -116.7% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.3% 3.1% 2.5% 2.4% 1.6% 2.1% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   2.9 2.4 2.5 3.6 3.0 0.2 0.0 0.0   Current Ratio   2.2 1.5 1.8 1.5 2.3 0.2 0.0 0.0   Cash and cash equivalent   1,387.0 493.3 164.8 679.3 469.3 525.5 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   1,449.8 738.5 1,030.3 1,299.9 1,396.5 -2,217.4 -1,358.7 -1,358.7   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -728 43 57 -442 45 1,336 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -728 43 57 -442 57 1,336 0 0   EBIT / employee   -742 26 31 -460 32 1,314 0 0   Net earnings / employee   -754 -17 -18 -501 0 1,263 0 0