Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Det nye Bogmarkedet 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.4%   Bankruptcy risk   11.2% 25.8% 16.3% 17.5% 12.0% 18.5% 20.4% 16.0%   Credit score (0-100)   24 3 12 9 19 7 4 12   Credit rating   BB B BB B BB B B 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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   30.7 -121 327 251 56.7 187 0.0 0.0   EBITDA   -658 -431 -49.6 25.3 -29.9 -65.2 0.0 0.0   EBIT   -668 -442 -60.3 14.6 -60.8 -103 0.0 0.0   Pre-tax profit (PTP)   -686.1 -465.1 -62.9 14.6 -68.1 -108.4 0.0 0.0   Net earnings   -539.3 -358.8 -151.5 25.8 -73.0 -84.8 0.0 0.0   Pre-tax profit without non-rec. items   -686 -465 -62.9 14.6 -68.1 -108 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -762 -25.8 -27.3 -1.4 -74.4 -159 -209 -209   Interest-bearing liabilities   943 1.0 2.9 1.1 0.0 0.3 209 209   Balance sheet total (assets)   297 189 99.5 209 229 215 0.0 0.0   Net Debt   924 -28.2 -37.6 -14.1 -18.8 -22.8 209 209     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   30.7 -121 327 251 56.7 187 0.0 0.0   Gross profit growth   56.7% 0.0% 0.0% -23.3% -77.4% 230.6% -100.0% 0.0%   Employees   0 1 1 1 0 1 0 0   Employee growth %   -100.0% 0.0% 0.0% 0.0% -100.0% 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)   297 189 100 209 229 215 0 0   Balance sheet change%   59.1% -36.4% -47.4% 109.7% 10.0% -6.3% -100.0% 0.0%   Added value   -657.7 -430.9 -49.6 25.3 -50.1 -65.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -21 -21 -21 68 -17 -75 -88 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 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   -2,178.8% 363.9% -18.4% 5.8% -107.2% -54.8% 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 %   -91.0% -69.3% -35.3% 8.9% -23.7% -30.3% 0.0% 0.0%   ROI %   -107.5% -93.5% -3,057.7% 758.6% -72.0% -64.2% 0.0% 0.0%   ROE %   -222.7% -147.4% -104.9% 16.8% -33.3% -38.1% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   -77.9% -75.5% -21.5% -0.7% -24.5% -42.5% -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, %   -140.5% 6.6% 75.8% -55.7% 62.8% 35.0% 0.0% 0.0%   Gearing %   -123.8% -4.0% -10.7% -73.2% 0.0% -0.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.8% 5.0% 135.9% 24.6% 1,393.3% 3,696.3% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.2 4.3 0.5 0.5 0.8 0.6 0.0 0.0   Current Ratio   0.2 0.7 0.5 0.5 0.8 0.6 0.0 0.0   Cash and cash equivalent   19.5 29.3 40.5 15.1 18.8 23.1 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   -815.6 -68.6 -59.4 -112.8 -31.7 -94.7 -104.6 -104.6   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 -431 -50 25 0 -65 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -431 -50 25 0 -65 0 0   EBIT / employee   0 -442 -60 15 0 -103 0 0   Net earnings / employee   0 -359 -151 26 0 -85 0 0