Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SPACE ROCKET NATION 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% 2.8% 2.8%   Bankruptcy risk   12.0% 14.7% 8.8% 4.1% 9.7% 5.5% 18.1% 18.1%   Credit score (0-100)   21 15 28 47 25 40 8 8   Credit rating   BB BB BB BBB BB BBB B B   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   820 -95.4 1,736 1,500 6.9 87.9 0.0 0.0   EBITDA   187 -375 544 350 6.9 46.3 0.0 0.0   EBIT   80.9 -464 469 279 -64.5 -25.1 0.0 0.0   Pre-tax profit (PTP)   -35.8 -534.1 403.0 210.4 -48.9 -21.5 0.0 0.0   Net earnings   -28.4 -431.2 245.5 204.6 -29.9 -21.1 0.0 0.0   Pre-tax profit without non-rec. items   -35.8 -534 403 210 -48.9 -21.5 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   112 -320 -74.1 131 101 79.6 -90.4 -90.4   Interest-bearing liabilities   1,815 61.8 1,914 1,135 821 732 90.4 90.4   Balance sheet total (assets)   5,547 15,753 8,934 1,688 1,862 844 0.0 0.0   Net Debt   1,232 -183 654 699 615 600 90.4 90.4     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   820 -95.4 1,736 1,500 6.9 87.9 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -13.6% -99.5% 1,165.8% -100.0% 0.0%   Employees   0 0 1 1 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 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)   5,547 15,753 8,934 1,688 1,862 844 0 0   Balance sheet change%   25.3% 184.0% -43.3% -81.1% 10.3% -54.7% -100.0% 0.0%   Added value   187.1 -374.6 544.1 350.3 6.9 46.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -212 -179 -150 -143 -143 -143 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 -1.0 1.0 2.0 -1.0 -2.0 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 (%)   9.9% 486.2% 27.0% 18.6% -928.6% -28.6% 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 %   2.0% -4.7% 3.9% 4.1% -1.5% -0.4% 0.0% 0.0%   ROI %   5.2% -51.1% 49.6% 13.9% -2.4% -0.6% 0.0% 0.0%   ROE %   -22.6% -5.4% 2.0% 4.5% -25.8% -23.4% 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 %   5.1% -8.7% -1.4% 9.1% 10.5% 9.6% -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, %   658.2% 48.9% 120.2% 199.5% 8,863.6% 1,297.3% 0.0% 0.0%   Gearing %   1,625.6% -19.3% -2,585.0% 869.5% 816.2% 920.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.5% 2.8% 8.8% 0.7% 2.3% 2.1% 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   2.3 4.1 1.6 1.1 2.0 1.0 0.0 0.0   Current Ratio   0.9 0.9 0.9 0.9 1.0 0.9 0.0 0.0   Cash and cash equivalent   583.1 244.9 1,260.1 436.0 206.0 131.7 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   -566.7 -885.6 -499.1 -78.9 -75.4 -44.4 -45.2 -45.2   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 0 544 350 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 544 350 0 0 0 0   EBIT / employee   0 0 469 279 0 0 0 0   Net earnings / employee   0 0 246 205 0 0 0 0