Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VERKAUF 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% 1.2% 1.2%   Bankruptcy risk   8.7% 6.0% 6.6% 19.5% 15.1% 16.4% 15.9% 15.9%   Credit score (0-100)   30 40 36 5 12 10 12 12   Credit rating   BB BBB BBB B BB BB BB BB   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   258 622 320 8.4 40.1 -40.3 0.0 0.0   EBITDA   204 42.4 146 7.3 40.1 -40.3 0.0 0.0   EBIT   198 -37.1 85.6 -52.7 40.1 -40.3 0.0 0.0   Pre-tax profit (PTP)   -183.8 -44.9 77.2 -57.8 39.2 -40.2 0.0 0.0   Net earnings   183.8 -56.1 53.7 -35.5 29.0 -31.4 0.0 0.0   Pre-tax profit without non-rec. items   184 -44.9 77.2 -57.8 39.2 -40.2 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   239 183 126 90.8 120 88.4 -36.6 -36.6   Interest-bearing liabilities   9.3 132 139 100 0.0 0.2 36.6 36.6   Balance sheet total (assets)   281 389 326 201 159 93.3 0.0 0.0   Net Debt   3.1 132 139 100 -79.0 0.2 36.6 36.6     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   258 622 320 8.4 40.1 -40.3 0.0 0.0   Gross profit growth   1,166.9% 141.3% -48.6% -97.4% 377.3% 0.0% 0.0% 0.0%   Employees   0 1 0 0 0 0 0 0   Employee growth %   0.0% 0.0% -100.0% 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)   281 389 326 201 159 93 0 0   Balance sheet change%   -2.8% 38.6% -16.2% -38.5% -20.7% -41.4% -100.0% 0.0%   Added value   203.6 42.4 145.6 7.3 100.1 -40.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -66 -140 -120 -120 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   1.0 -1.0 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 (%)   76.7% -6.0% 26.8% -626.7% 100.0% 100.0% 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 %   69.4% -11.1% 23.9% -20.0% 22.3% -31.9% 0.0% 0.0%   ROI %   77.1% -12.9% 28.9% -23.1% 25.8% -38.6% 0.0% 0.0%   ROE %   124.7% -26.5% 34.7% -32.7% 27.5% -30.2% 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 %   85.2% 47.1% 38.7% 45.3% 75.3% 94.7% -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, %   1.5% 312.3% 95.4% 1,374.8% -196.8% -0.4% 0.0% 0.0%   Gearing %   3.9% 72.2% 109.9% 110.3% 0.0% 0.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   12.7% 10.9% 6.2% 4.2% 1.9% 9.2% 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   2.4 1.4 1.3 1.8 4.0 19.0 0.0 0.0   Current Ratio   2.4 1.4 1.3 1.8 4.0 19.0 0.0 0.0   Cash and cash equivalent   6.2 0.0 0.0 0.0 79.0 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)   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   59.3 74.4 66.3 90.8 119.8 88.4 -18.3 -18.3   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 42 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 42 0 0 0 0 0 0   EBIT / employee   0 -37 0 0 0 0 0 0   Net earnings / employee   0 -56 0 0 0 0 0 0