Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Narrow Slice 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2%   Bankruptcy risk   8.7% 5.5% 5.1% 22.3% 6.9% 4.9% 19.6% 19.6%   Credit score (0-100)   30 41 42 3 34 18 6 6   Credit rating   BB BBB BBB B BBB 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)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   6 0 0 0 0 0 0 0   Gross profit   5.7 2.0 18.6 1.8 37.6 190 0.0 0.0   EBITDA   5.7 2.0 18.6 1.8 36.3 71.2 0.0 0.0   EBIT   5.7 2.0 6.1 1.8 36.3 71.2 0.0 0.0   Pre-tax profit (PTP)   5.7 1.9 6.0 1.8 31.2 71.5 0.0 0.0   Net earnings   4.4 1.5 4.7 1.4 24.3 55.7 0.0 0.0   Pre-tax profit without non-rec. items   5.7 1.9 6.0 1.8 31.2 71.5 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   17.4 20.2 24.9 23.0 47.5 106 1.0 1.0   Interest-bearing liabilities   0.0 0.6 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   21.9 42.7 32.7 23.0 62.4 141 1.0 1.0   Net Debt   -0.3 0.6 -2.9 -18.2 -46.1 -110 -1.0 -1.0     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   6 0 0 0 0 0 0 0   Net sales growth   0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   5.7 2.0 18.6 1.8 37.6 190 0.0 0.0   Gross profit growth   0.0% -65.6% 848.7% -90.1% 1,937.3% 405.8% -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 -119.0 0.0 0.0   Balance sheet total (assets)   22 43 33 23 62 141 1 1   Balance sheet change%   -14.0% 94.8% -23.4% -29.9% 172.0% 126.1% -99.3% 0.0%   Added value   5.7 2.0 18.6 1.8 36.3 190.2 0.0 0.0   Added value %   94.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 -13 0 0 0 0 0   Net sales trend   0.0 -1.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A EBITDA %   94.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   94.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 32.7% 100.0% 96.5% 37.4% 0.0% 0.0%   Net Earnings %   74.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   74.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   94.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   24.0% 6.1% 16.1% 6.6% 73.2% 79.6% 0.0% 0.0%   ROI %   37.4% 10.2% 26.6% 7.7% 88.6% 93.1% 0.0% 0.0%   ROE %   29.2% 8.0% 20.9% 6.0% 69.0% 72.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   79.5% 47.3% 76.1% 99.8% 76.1% 75.1% 100.0% 100.0%   Relative indebtedness %   75.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   70.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -4.5% 31.3% -15.8% -985.1% -127.0% -154.6% 0.0% 0.0%   Gearing %   0.0% 3.0% 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% 9.2% 11.1% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   4.9 1.0 1.6 -450.0 4.2 3.7 0.0 0.0   Current Ratio   4.9 1.0 1.6 -450.0 4.2 3.7 0.0 0.0   Cash and cash equivalent   0.3 0.0 2.9 18.2 46.1 110.1 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 %   365.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   17.4 0.8 4.9 23.0 3.6 -3.8 0.0 0.0   Net working capital %   290.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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