Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Better Students 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   3.3% 3.3% 3.3% 3.3% 3.3% 3.3% 3.3% 3.3%   Bankruptcy risk   3.5% 3.4% 4.4% 3.6% 1.9% 1.7% 10.7% 10.5%   Credit score (0-100)   54 54 46 52 68 73 23 23   Credit rating   BBB BBB BBB BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 2.1 10.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   18,435 17,357 19,964 17,465 15,029 13,095 0.0 0.0   EBITDA   6,358 5,157 7,725 5,118 2,223 652 0.0 0.0   EBIT   6,239 5,150 7,710 5,103 2,194 610 0.0 0.0   Pre-tax profit (PTP)   6,207.9 5,368.8 8,707.2 6,442.6 3,472.2 2,042.6 0.0 0.0   Net earnings   4,858.0 4,294.3 7,016.6 5,555.8 2,869.9 2,219.8 0.0 0.0   Pre-tax profit without non-rec. items   6,208 5,369 8,707 6,443 3,472 2,043 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   3.3 42.3 26.9 11.5 109 66.7 0.0 0.0   Shareholders equity total   5,671 5,107 4,830 4,786 4,555 4,775 1,025 1,025   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   9,765 10,821 8,405 8,021 8,106 7,602 1,025 1,025   Net Debt   -6,004 -7,213 -2,632 -3,021 -4,252 -4,361 -1,025 -1,025     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   18,435 17,357 19,964 17,465 15,029 13,095 0.0 0.0   Gross profit growth   -13.8% -5.8% 15.0% -12.5% -13.9% -12.9% -100.0% 0.0%   Employees   24 24 23 23 23 20 0 0   Employee growth %   0.0% 0.0% -4.2% 0.0% 0.0% -13.0% -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)   9,765 10,821 8,405 8,021 8,106 7,602 1,025 1,025   Balance sheet change%   21.3% 10.8% -22.3% -4.6% 1.1% -6.2% -86.5% 0.0%   Added value   6,357.6 5,157.2 7,724.9 5,118.4 2,209.6 652.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -238 32 -31 -31 68 -84 -67 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 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   33.8% 29.7% 38.6% 29.2% 14.6% 4.7% 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 %   70.6% 52.9% 91.1% 79.0% 43.3% 26.1% 0.0% 0.0%   ROI %   114.4% 89.1% 153.6% 119.0% 65.4% 41.0% 0.0% 0.0%   ROE %   99.3% 79.7% 141.2% 115.6% 61.4% 47.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   58.1% 47.2% 57.5% 59.7% 56.2% 62.8% 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, %   -94.4% -139.9% -34.1% -59.0% -191.2% -668.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   2.7 2.1 2.4 2.2 2.2 2.0 0.0 0.0   Current Ratio   2.7 2.1 2.4 2.2 2.2 2.0 0.0 0.0   Cash and cash equivalent   6,004.3 7,212.8 2,632.1 3,020.9 4,251.5 4,361.2 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   5,878.6 5,130.6 3,975.1 3,208.3 3,331.6 2,770.4 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   265 215 336 223 96 33 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   265 215 336 223 97 33 0 0   EBIT / employee   260 215 335 222 95 31 0 0   Net earnings / employee   202 179 305 242 125 111 0 0