Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SWIFTIFY ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 1.5% 1.5%   Bankruptcy risk   16.6% 14.9% 21.7% 11.4% 7.3% 5.0% 11.2% 11.0%   Credit score (0-100)   11 15 4 20 32 43 22 22   Credit rating   BB BB B BB 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 21 0 0 1,914 1,842 1,842 1,842   Gross profit   0.0 20.7 0.0 1,220 1,822 1,739 0.0 0.0   EBITDA   0.0 20.7 0.0 858 914 779 0.0 0.0   EBIT   -0.9 3.3 0.0 858 914 779 0.0 0.0   Pre-tax profit (PTP)   6.6 -22.9 6.2 908.8 774.4 977.4 0.0 0.0   Net earnings   6.6 -22.9 6.2 704.5 600.0 759.9 0.0 0.0   Pre-tax profit without non-rec. items   6.6 -22.9 6.2 909 774 977 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 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   174 151 168 860 1,460 2,219 2,078 2,078   Interest-bearing liabilities   0.0 0.0 0.0 0.5 0.3 1.7 0.0 0.0   Balance sheet total (assets)   175 152 170 1,124 1,723 2,566 2,078 2,078   Net Debt   -50.8 -114 -170 -1,066 -1,579 -2,292 -2,078 -2,078     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 21 0 0 1,914 1,842 1,842 1,842   Net sales growth   0.0% 0.0% -100.0% 0.0% 0.0% -3.8% 0.0% 0.0%   Gross profit   0.0 20.7 0.0 1,220 1,822 1,739 0.0 0.0   Gross profit growth   0.0% 0.0% -100.0% 0.0% 49.3% -4.5% -100.0% 0.0%   Employees   0 0 0 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   175 152 170 1,124 1,723 2,566 2,078 2,078   Balance sheet change%   3.6% -13.1% 11.6% 562.2% 53.3% 48.9% -19.0% 0.0%   Added value   0.0 20.7 0.0 857.9 913.5 779.0 0.0 0.0   Added value %   0.0% 100.0% 0.0% 0.0% 47.7% 42.3% 0.0% 0.0%   Investments   -1 -17 0 0 0 0 0 0   Net sales trend   0.0 0.0 -1.0 0.0 0.0 -1.0 0.0 0.0   EBIT trend   -1.0 1.0 0.0 1.0 2.0 3.0 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% 100.0% 0.0% 0.0% 47.7% 42.3% 0.0% 0.0%   EBIT %   0.0% 16.0% 0.0% 0.0% 47.7% 42.3% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 16.0% 0.0% 70.3% 50.1% 44.8% 0.0% 0.0%   Net Earnings %   0.0% -110.5% 0.0% 0.0% 31.4% 41.3% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% -26.5% 0.0% 0.0% 31.4% 41.3% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% -110.5% 0.0% 0.0% 40.5% 53.1% 0.0% 0.0%   ROA %   4.0% -11.2% 4.2% 132.7% 64.3% 36.4% 0.0% 0.0%   ROI %   4.0% -11.3% 4.2% 166.7% 78.9% 42.4% 0.0% 0.0%   ROE %   3.9% -14.1% 3.9% 137.1% 51.7% 41.3% 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 %   99.2% 99.2% 99.2% 76.5% 84.7% 86.5% 100.0% 100.0%   Relative indebtedness %   0.0% 5.8% 0.0% 0.0% 13.8% 18.8% 0.0% 0.0%   Relative net indebtedness %   0.0% -546.2% 0.0% 0.0% -68.8% -105.7% -112.8% -112.8%   Net int. bear. debt to EBITDA, %   0.0% -552.0% 0.0% -124.2% -172.9% -294.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.1% 0.0% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% -21,606.0% 35,323.2% -19,584.6% 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 94.8 0.0 4.3 6.5 7.4 0.0 0.0   Current Ratio   0.0 94.8 0.0 4.3 6.5 7.4 0.0 0.0   Cash and cash equivalent   50.8 114.2 169.7 1,066.3 1,579.6 2,293.7 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 18.5 54.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 33.7 2.7 0.0 0.0   Current assets / Net sales %   0.0% 552.0% 0.0% 0.0% 90.0% 139.3% 112.8% 112.8%   Net working capital   50.8 113.0 12.5 859.6 1,459.6 2,219.5 0.0 0.0   Net working capital %   0.0% 546.2% 0.0% 0.0% 76.3% 120.5% 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 1,914 1,842 0 0   Added value / employee   0 0 0 858 914 779 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 858 914 779 0 0   EBIT / employee   0 0 0 858 914 779 0 0   Net earnings / employee   0 0 0 705 600 760 0 0