Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GOODCOMPUTER 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% 3.1% 3.1%   Bankruptcy risk   19.8% 10.0% 6.6% 6.5% 6.0% 6.0% 16.6% 16.6%   Credit score (0-100)   6 26 36 35 38 38 11 11   Credit rating   B BB 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   127 182 213 187 99.4 104 0.0 0.0   EBITDA   39.9 98.7 143 187 99.4 104 0.0 0.0   EBIT   39.9 98.1 133 178 87.7 92.3 0.0 0.0   Pre-tax profit (PTP)   39.7 97.6 131.9 196.4 92.7 96.2 0.0 0.0   Net earnings   30.9 76.1 102.8 153.2 72.4 75.1 0.0 0.0   Pre-tax profit without non-rec. items   39.7 97.6 132 196 92.7 96.2 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 17.1 36.1 26.3 14.6 2.9 0.0 0.0   Shareholders equity total   87.3 133 160 211 131 134 83.8 83.8   Interest-bearing liabilities   0.0 2.8 26.7 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   159 223 284 275 175 191 83.8 83.8   Net Debt   -153 -203 -221 -79.6 -81.9 -96.7 -83.8 -83.8     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   127 182 213 187 99.4 104 0.0 0.0   Gross profit growth   4.7% 43.0% 17.3% -12.1% -46.9% 4.6% -100.0% 0.0%   Employees   1 1 1 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 0.0% 0.0% 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)   159 223 284 275 175 191 84 84   Balance sheet change%   37.8% 41.0% 27.1% -3.3% -36.5% 9.6% -56.2% 0.0%   Added value   39.9 98.7 142.6 187.4 97.6 104.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 17 9 -20 -23 -23 -3 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 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 (%)   31.4% 54.0% 62.2% 94.8% 88.3% 88.8% 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 %   29.3% 51.4% 52.5% 70.9% 41.6% 52.6% 0.0% 0.0%   ROI %   55.7% 87.4% 81.9% 99.1% 53.9% 70.8% 0.0% 0.0%   ROE %   43.0% 68.9% 70.0% 82.5% 42.3% 56.7% 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 %   55.1% 59.7% 56.4% 77.0% 74.9% 70.0% 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, %   -382.3% -206.2% -155.2% -42.5% -82.3% -93.0% 0.0% 0.0%   Gearing %   0.0% 2.1% 16.7% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 34.3% 8.3% 12.4% 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   2.2 2.3 2.0 4.0 4.0 3.5 0.0 0.0   Current Ratio   2.2 2.3 2.0 4.0 4.0 3.5 0.0 0.0   Cash and cash equivalent   152.6 206.3 247.9 79.6 81.9 96.7 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   87.3 117.1 75.2 185.7 120.1 134.1 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   40 99 143 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   40 99 143 0 0 0 0 0   EBIT / employee   40 98 133 0 0 0 0 0   Net earnings / employee   31 76 103 0 0 0 0 0