Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

12LIVE 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% 2.5% 2.5%   Bankruptcy risk   7.0% 5.5% 9.9% 5.7% 6.3% 8.3% 18.1% 18.1%   Credit score (0-100)   36 42 25 39 37 28 8 8   Credit rating   BBB BBB BB BBB BBB BB 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   300 109 118 0 0 0 0 0   Gross profit   277 91.7 18.2 16.5 2.4 17.2 0.0 0.0   EBITDA   99.4 -18.2 19.4 16.5 2.4 17.2 0.0 0.0   EBIT   99.4 -18.2 19.4 16.5 2.4 17.2 0.0 0.0   Pre-tax profit (PTP)   84.7 -32.0 3.3 1.4 -16.6 -7.9 0.0 0.0   Net earnings   66.1 -25.0 2.6 0.8 -12.5 -5.7 0.0 0.0   Pre-tax profit without non-rec. items   84.7 -32.0 3.3 1.4 -16.6 -7.9 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 30.0 30.0 30.0 30.0 30.0 0.0 0.0   Shareholders equity total   48.9 24.0 26.6 27.3 14.9 9.2 -70.8 -70.8   Interest-bearing liabilities   335 388 249 290 302 281 70.8 70.8   Balance sheet total (assets)   448 420 311 329 327 312 0.0 0.0   Net Debt   335 388 249 290 302 281 70.8 70.8     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   300 109 118 0 0 0 0 0   Net sales growth   1,782.1% -63.6% 8.0% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   277 91.7 18.2 16.5 2.4 17.2 0.0 0.0   Gross profit growth   2,620.8% -66.9% -80.1% -9.4% -85.2% 601.2% -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)   448 420 311 329 327 312 0 0   Balance sheet change%   18.4% -6.4% -25.9% 5.8% -0.6% -4.7% -100.0% 0.0%   Added value   99.4 -18.2 19.4 16.5 2.4 17.2 0.0 0.0   Added value %   33.1% -16.6% 16.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 30 0 0 0 0 -30 0   Net sales trend   1.0 -1.0 1.0 -1.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 1.0 2.0 3.0 4.0 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 %   33.1% -16.6% 16.4% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   33.1% -16.6% 16.4% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   35.9% -19.8% 106.4% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   22.0% -22.9% 2.2% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   22.0% -22.9% 2.2% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   28.2% -29.3% 2.8% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   23.6% -4.2% 5.3% 5.2% 0.7% 5.4% 0.0% 0.0%   ROI %   26.3% -4.6% 5.6% 5.6% 0.8% 5.7% 0.0% 0.0%   ROE %   30.9% -68.5% 10.3% 2.9% -59.2% -47.1% 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 %   10.9% 5.7% 8.5% 8.3% 4.5% 2.9% -100.0% -100.0%   Relative indebtedness %   133.0% 362.3% 241.2% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   133.0% 362.3% 241.2% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   336.7% -2,132.0% 1,284.6% 1,757.9% 12,325.2% 1,636.2% 0.0% 0.0%   Gearing %   684.0% 1,617.8% 938.3% 1,062.2% 2,032.6% 3,057.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.2% 3.8% 5.0% 5.6% 6.4% 8.6% 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   0.2 0.1 0.0 0.1 0.1 0.0 0.0 0.0   Current Ratio   1.1 1.0 1.0 1.0 1.0 0.9 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 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)   107.4 75.2 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 %   149.3% 356.8% 238.3% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   48.9 -6.0 -3.4 -2.7 -15.1 -20.8 -35.4 -35.4   Net working capital %   16.3% -5.5% -2.9% 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