Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Firmaet af 31. januar 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  2016 N/A 2017 N/A 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% 0.0% 2.5% 3.2% 9.7% 38.2% 13.9% 13.7%   Credit score (0-100)   0 0 64 57 25 0 15 15   Credit rating   N/A N/A BBB BBB BB C 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)  2016 N/A 2017 N/A 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 4,310 3,748 3,088 2,885 0.0 0.0   EBITDA   0.0 0.0 315 240 -1,109 -480 0.0 0.0   EBIT   0.0 0.0 149 74.4 -1,279 -675 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 148.4 50.5 -1,309.2 -690.3 0.0 0.0   Net earnings   0.0 0.0 115.7 34.0 -1,026.0 -782.4 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 148 50.5 -1,309 -690 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   0.0 0.0 222 167 216 194 0.0 0.0   Shareholders equity total   0.0 0.0 1,279 1,313 287 -496 -1,659 -1,659   Interest-bearing liabilities   0.0 0.0 194 180 382 185 2,319 2,319   Balance sheet total (assets)   0.0 0.0 2,409 2,747 2,406 1,606 660 660   Net Debt   0.0 0.0 -18.9 -254 119 -61.9 2,319 2,319     See the entire balance sheet 1000.0 Volume  2016 N/A 2017 N/A 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 4,310 3,748 3,088 2,885 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -13.0% -17.6% -6.6% -100.0% 0.0%   Employees   0 0 12 9 9 7 0 0   Employee growth %   0.0% 0.0% 0.0% -25.0% 0.0% -22.2% -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 0 2,409 2,747 2,406 1,606 660 660   Balance sheet change%   0.0% 0.0% 0.0% 14.0% -12.4% -33.2% -58.9% 0.0%   Added value   0.0 0.0 314.7 240.0 -1,113.4 -480.0 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 1,047 -331 -231 -326 -194 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 N/A 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% 3.5% 2.0% -41.4% -23.4% 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% 0.0% 6.2% 2.9% -49.6% -29.9% 0.0% 0.0%   ROI %   0.0% 0.0% 8.8% 4.4% -108.7% -157.9% 0.0% 0.0%   ROE %   0.0% 0.0% 9.0% 2.6% -128.3% -82.7% 0.0% 0.0%   1000.0 Solidity  2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   0.0% 0.0% 53.1% 47.8% 11.9% -23.6% -71.5% -71.5%   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% -6.0% -105.6% -10.7% 12.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 15.1% 13.7% 133.3% -37.4% -139.8% -139.8%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.7% 12.8% 10.7% 5.5% 0.0% 0.0%   1000.0 Liquidity  2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   0.0 0.0 0.9 1.1 0.6 0.4 0.0 0.0   Current Ratio   0.0 0.0 1.3 1.4 0.8 0.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 212.5 433.5 263.6 247.2 0.0 0.0   1000.0 Capital use efficiency  2016 N/A 2017 N/A 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 0.0 284.2 457.2 -469.9 -1,281.9 -1,159.3 -1,159.3   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 N/A 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 26 27 -124 -69 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 26 27 -123 -69 0 0   EBIT / employee   0 0 12 8 -142 -96 0 0   Net earnings / employee   0 0 10 4 -114 -112 0 0