Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Desupervised 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   30.1% 18.7% 10.5% 7.0% 13.0% 7.1% 12.0% 12.0%   Credit score (0-100)   1 8 23 33 17 33 20 20   Credit rating   C B BB BBB BB 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3.6 415 3,852 3,806 1,774 2,532 0.0 0.0   EBITDA   -2,052 -2,606 475 771 -475 593 0.0 0.0   EBIT   -2,052 -2,606 475 771 -475 593 0.0 0.0   Pre-tax profit (PTP)   -2,061.8 -2,612.6 439.2 747.2 -484.3 583.1 0.0 0.0   Net earnings   -1,608.7 -2,315.9 439.2 747.2 -484.3 571.6 0.0 0.0   Pre-tax profit without non-rec. items   -2,062 -2,613 439 747 -484 583 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   576 394 833 1,580 1,107 1,679 1,606 1,606   Interest-bearing liabilities   0.0 0.0 13.6 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,009 1,369 1,891 2,371 1,576 1,980 1,606 1,606   Net Debt   -420 -35.4 -1,122 -1,070 -695 -455 -1,606 -1,606     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   3.6 415 3,852 3,806 1,774 2,532 0.0 0.0   Gross profit growth   0.0% 11,513.4% 828.9% -1.2% -53.4% 42.7% -100.0% 0.0%   Employees   5 6 6 7 5 4 0 0   Employee growth %   0.0% 20.0% 0.0% 16.7% -28.6% -20.0% -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)   1,009 1,369 1,891 2,371 1,576 1,980 1,606 1,606   Balance sheet change%   0.0% 35.7% 38.1% 25.3% -33.5% 25.6% -18.9% 0.0%   Added value   -2,052.5 -2,605.9 474.5 771.3 -475.0 592.9 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 1.0 2.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   -57,476.7% -628.4% 12.3% 20.3% -26.8% 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 %   -203.4% -219.1% 29.1% 36.2% -23.8% 33.4% 0.0% 0.0%   ROI %   -356.4% -537.4% 76.5% 63.6% -35.0% 42.6% 0.0% 0.0%   ROE %   -279.4% -477.6% 71.6% 61.9% -36.0% 41.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   57.1% 28.8% 44.1% 66.7% 70.3% 84.8% 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, %   20.5% 1.4% -236.4% -138.7% 146.4% -76.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 1.6% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 519.0% 355.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   2.3 1.4 1.8 3.0 3.4 6.6 0.0 0.0   Current Ratio   2.3 1.4 1.8 3.0 3.4 6.6 0.0 0.0   Cash and cash equivalent   420.3 35.4 1,135.3 1,069.7 695.4 455.2 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   575.8 394.0 833.3 1,580.5 1,107.3 1,678.8 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -410 -434 79 110 -95 148 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -410 -434 79 110 -95 148 0 0   EBIT / employee   -410 -434 79 110 -95 148 0 0   Net earnings / employee   -322 -386 73 107 -97 143 0 0