Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Code by Panduro 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   21.6% 18.4% 19.9% 5.5% 6.7% 4.3% 14.5% 14.5%   Credit score (0-100)   5 7 5 40 35 48 15 15   Credit rating   B B B BBB BBB BBB 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)  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   -1.2 -1.8 -22.3 546 941 1,298 0.0 0.0   EBITDA   -1.2 -1.8 -22.3 220 209 390 0.0 0.0   EBIT   -1.2 -1.8 -22.3 220 209 390 0.0 0.0   Pre-tax profit (PTP)   -25.0 5.8 574.9 260.0 206.7 389.5 0.0 0.0   Net earnings   -25.0 5.8 574.9 209.7 156.2 301.1 0.0 0.0   Pre-tax profit without non-rec. items   -25.0 5.8 575 260 207 389 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -18.3 -12.5 449 602 640 819 579 579   Interest-bearing liabilities   15.8 17.8 20.1 20.1 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0.0 8.3 474 768 820 1,164 579 579   Net Debt   15.8 17.8 -95.6 -442 -704 -1,014 -579 -579     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   -1.2 -1.8 -22.3 546 941 1,298 0.0 0.0   Gross profit growth   0.1% -40.2% -1,170.7% 0.0% 72.3% 38.0% -100.0% 0.0%   Employees   0 0 0 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   0 8 474 768 820 1,164 579 579   Balance sheet change%   -100.0% 0.0% 5,614.7% 61.8% 6.8% 42.0% -50.2% 0.0%   Added value   -1.2 -1.8 -22.3 220.2 208.8 390.1 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   -2.0 -3.0 -4.0 1.0 2.0 3.0 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 (%)   100.0% 100.0% 100.0% 40.3% 22.2% 30.0% 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 %   -117.5% 460.7% 233.5% 42.0% 26.3% 39.3% 0.0% 0.0%   ROI %   -92.1% 19.5% 237.3% 47.8% 33.1% 53.5% 0.0% 0.0%   ROE %   -750.1% 70.2% 251.2% 39.9% 25.2% 41.3% 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 %   -100.0% -60.1% 94.7% 78.4% 78.1% 70.4% 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, %   -1,266.9% -1,014.8% 429.9% -200.9% -337.0% -260.0% 0.0% 0.0%   Gearing %   -86.3% -142.0% 4.5% 3.3% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.7% 4.3% 17.4% 5.4% 21.0% 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   0.0 0.0 18.9 3.7 4.5 3.4 0.0 0.0   Current Ratio   0.0 0.0 18.9 3.7 4.5 3.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 115.7 462.5 703.7 1,014.3 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   -18.3 -20.8 449.4 451.9 634.1 813.1 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   0 0 0 220 209 390 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 220 209 390 0 0   EBIT / employee   0 0 0 220 209 390 0 0   Net earnings / employee   0 0 0 210 156 301 0 0