Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AUDIOCASE 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% 2.3% 2.3%   Bankruptcy risk   22.2% 13.0% 17.4% 18.9% 13.7% 13.9% 18.2% 18.0%   Credit score (0-100)   5 19 9 6 16 15 8 8   Credit rating   B BB B B BB 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   0 0 0 0 0 0 0 0   Gross profit   99.0 133 247 246 413 363 0.0 0.0   EBITDA   -152 -11.2 54.3 -109 148 -3.1 0.0 0.0   EBIT   -152 -11.2 54.3 -109 148 -3.1 0.0 0.0   Pre-tax profit (PTP)   -248.8 -98.8 -17.6 -186.2 68.4 -55.1 0.0 0.0   Net earnings   -248.8 -98.8 -17.6 -186.2 68.4 -55.1 0.0 0.0   Pre-tax profit without non-rec. items   -249 -98.8 -17.6 -186 68.4 -55.1 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   -588 -686 -704 -888 -820 -877 -945 -945   Interest-bearing liabilities   591 700 622 786 557 869 945 945   Balance sheet total (assets)   19.7 18.5 21.3 17.7 541 83.6 0.0 0.0   Net Debt   590 700 622 786 162 869 945 945     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   99.0 133 247 246 413 363 0.0 0.0   Gross profit growth   0.0% 34.8% 85.3% -0.5% 67.8% -12.0% -100.0% 0.0%   Employees   0 0 0 0 0 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   -250.7 -144.7 -193.0 -279.6 -264.7 -292.0 0.0 0.0   Balance sheet total (assets)   20 19 21 18 541 84 0 0   Balance sheet change%   -93.6% -6.1% 14.9% -16.9% 2,959.9% -84.5% -100.0% 0.0%   Added value   99.0 133.4 247.2 170.3 412.7 289.0 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   -3.0 -4.0 1.0 -1.0 1.0 -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 (%)   -153.2% -8.4% 21.9% -44.4% 35.9% -0.8% 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 %   -24.4% -1.7% 7.6% -13.4% 13.1% 3.2% 0.0% 0.0%   ROI %   -27.6% -1.7% 8.2% -15.5% 22.0% 5.2% 0.0% 0.0%   ROE %   -151.8% -517.2% -88.7% -956.3% 24.5% -17.6% 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 %   -96.8% -97.4% -97.1% -98.1% -60.3% -91.3% -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, %   -389.3% -6,235.7% 1,146.1% -719.5% 109.5% -28,264.1% 0.0% 0.0%   Gearing %   -100.4% -102.0% -88.3% -88.5% -67.9% -99.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   17.7% 13.6% 10.9% 10.9% 11.8% 12.9% 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 0.0 0.0 0.0 0.3 0.1 0.0 0.0   Current Ratio   0.1 0.0 0.0 0.0 0.4 0.1 0.0 0.0   Cash and cash equivalent   0.1 0.0 0.0 0.0 394.5 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)   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   -344.9 -387.4 -529.7 -601.1 -819.8 -876.6 -472.6 -472.6   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 0 289 0 0   Employee expenses / employee   0 0 0 0 0 -292 0 0   EBITDA / employee   0 0 0 0 0 -3 0 0   EBIT / employee   0 0 0 0 0 -3 0 0   Net earnings / employee   0 0 0 0 0 -55 0 0