Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Vanløse Alle 92 P/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmarkIFRS Analyst: XBRLDenmarkIFRS

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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   1.9% 1.5% 1.0% 1.0% 1.0% 3.5% 7.8% 7.8%   Credit score (0-100)   72 77 86 86 85 52 31 31   Credit rating   A A A A A BBB BB BB   Credit limit (kDKK)   8.5 158.2 2,388.4 3,296.5 2,504.2 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   327 2,649 2,573 2,557 2,661 2,804 0.0 0.0   EBITDA   327 2,649 2,573 2,557 2,661 2,804 0.0 0.0   EBIT   16,598 18,219 3,055 6,063 9,091 -5,646 0.0 0.0   Pre-tax profit (PTP)   16,475.2 17,290.1 2,503.7 5,393.0 15,830.7 -6,904.0 0.0 0.0   Net earnings   16,475.2 17,290.1 2,503.7 5,393.0 15,830.7 -6,904.0 0.0 0.0   Pre-tax profit without non-rec. items   16,475 17,290 2,504 5,393 15,831 -6,904 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   63,560 79,130 79,612 83,155 89,586 81,136 0.0 0.0   Shareholders equity total   25,116 42,407 44,910 49,503 46,484 39,580 38,150 38,150   Interest-bearing liabilities   36,643 37,817 35,360 34,291 43,855 43,242 0.0 0.0   Balance sheet total (assets)   63,769 82,410 82,494 86,133 92,381 85,149 38,150 38,150   Net Debt   36,618 34,723 34,744 33,309 41,066 39,269 -38,150 -38,150     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   327 2,649 2,573 2,557 2,661 2,804 0.0 0.0   Gross profit growth   0.0% 708.8% -2.9% -0.6% 4.0% 5.4% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   63,769 82,410 82,494 86,133 92,381 85,149 38,150 38,150   Balance sheet change%   216.4% 29.2% 0.1% 4.4% 7.3% -7.8% -55.2% 0.0%   Added value   16,597.9 18,218.6 3,054.6 6,063.0 9,091.4 -5,646.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   43,685 15,570 482 3,543 6,431 -8,450 -81,136 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 3.0 4.0 5.0 -1.0 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 (%)   5,068.4% 687.9% 118.7% 237.1% 341.7% -201.4% 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 %   39.6% 24.9% 4.2% 7.2% 19.0% -6.3% 0.0% 0.0%   ROI %   48.4% 25.1% 4.2% 7.2% 19.0% -6.3% 0.0% 0.0%   ROE %   129.1% 51.2% 5.7% 11.4% 33.0% -16.0% 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 %   39.4% 51.5% 54.5% 57.6% 50.3% 46.5% 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, %   11,181.7% 1,311.0% 1,350.5% 1,302.5% 1,543.5% 1,400.5% 0.0% 0.0%   Gearing %   145.9% 89.2% 78.7% 69.3% 94.3% 109.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.6% 2.5% 2.6% 2.0% 2.8% 3.1% 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   0.0 1.3 2.2 2.3 3.8 4.8 0.0 0.0   Current Ratio   0.0 1.2 2.1 2.1 3.7 4.5 0.0 0.0   Cash and cash equivalent   25.4 3,093.9 616.2 982.2 2,789.1 3,972.8 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   -36,763.0 580.0 1,504.0 1,539.3 2,031.7 3,131.1 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0