Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Smooth 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 N/A 2019 N/A 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% 7.5% 7.5%   Bankruptcy risk   0.0% 0.0% 3.9% 2.1% 1.5% 1.2% 11.8% 11.8%   Credit score (0-100)   0 0 50 65 77 80 20 20   Credit rating   N/A N/A BBB BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.1 17.8 98.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 N/A 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   0.0 0.0 1,088 2,672 5,033 9,353 0.0 0.0   EBITDA   0.0 0.0 578 1,122 1,271 839 0.0 0.0   EBIT   0.0 0.0 544 1,095 970 393 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 543.6 1,088.2 965.8 205.4 0.0 0.0   Net earnings   0.0 0.0 422.7 835.6 744.0 147.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 544 1,088 966 205 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 367 1,103 446 552 0.0 0.0   Shareholders equity total   0.0 0.0 463 1,242 1,786 1,933 519 519   Interest-bearing liabilities   0.0 0.0 12.8 127 76.7 3,070 0.0 0.0   Balance sheet total (assets)   0.0 0.0 1,108 2,506 3,933 7,458 519 519   Net Debt   0.0 0.0 -685 -671 -249 2,681 -519 -519     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 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   0.0 0.0 1,088 2,672 5,033 9,353 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 145.5% 88.4% 85.8% -100.0% 0.0%   Employees   0 0 2 3 10 21 0 0   Employee growth %   0.0% 0.0% 0.0% 50.0% 233.3% 110.0% -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)   0 0 1,108 2,506 3,933 7,458 519 519   Balance sheet change%   0.0% 0.0% 0.0% 126.1% 56.9% 89.6% -93.0% 0.0%   Added value   0.0 0.0 577.6 1,121.6 995.8 838.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 333 710 -57 520 -2,313 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 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 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 (%)   0.0% 0.0% 50.0% 41.0% 19.3% 4.2% 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% 49.1% 60.6% 31.7% 7.7% 0.0% 0.0%   ROI %   0.0% 0.0% 111.0% 113.7% 56.7% 11.7% 0.0% 0.0%   ROE %   0.0% 0.0% 91.4% 98.1% 49.1% 7.9% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 41.7% 49.5% 45.4% 53.1% 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, %   0.0% 0.0% -118.6% -59.8% -19.6% 319.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 2.8% 10.2% 4.3% 158.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 11.7% 10.3% 52.9% 14.8% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 1.1 1.1 1.3 1.5 0.0 0.0   Current Ratio   0.0 0.0 1.2 1.1 1.3 1.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 697.7 797.9 326.0 388.9 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 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   0.0 0.0 110.7 99.0 640.6 1,673.9 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 N/A 2019 N/A 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   0 0 289 374 100 40 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 289 374 127 40 0 0   EBIT / employee   0 0 272 365 97 19 0 0   Net earnings / employee   0 0 211 279 74 7 0 0