Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

STEELSERIES ApS - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmarkIFRS Analyst: XBRLDenmarkIFRS

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1.0 Bankruptcy Risk  2018 N/A 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% 2.6% 2.6%   Bankruptcy risk   0.0% 9.7% 1.9% 11.2% 2.2% 0.4% 4.5% 4.1%   Credit score (0-100)   0 27 70 20 66 100 47 49   Credit rating   N/A BB A BB BBB AAA BBB BBB   Credit limit (mDKK)   0.0 0.0 0.1 0.0 0.1 405.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  2018 N/A 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 1,988 0 2,275 2,575 2,575 2,575   Gross profit   0.0 0.0 419 0.0 681 680 0.0 0.0   EBITDA   0.0 0.0 241 0.0 -326 52.8 0.0 0.0   EBIT   0.0 0.0 202 0.0 -326 52.8 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 160.6 0.0 -68.7 471.9 0.0 0.0   Net earnings   0.0 0.0 129.0 0.0 -72.6 461.6 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 161 0.0 -346 -29.1 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2018 N/A 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 14.1 0.0 32.8 20.9 0.0 0.0   Shareholders equity total   0.0 0.0 105 349 1,694 3,868 3,868 3,868   Interest-bearing liabilities   0.0 0.0 62.6 0.0 1,777 59.3 0.0 0.0   Balance sheet total (assets)   0.0 0.0 1,184 0.0 4,197 4,460 3,868 3,868   Net Debt   0.0 0.0 -108 -86.4 1,701 12.7 -3,275 -3,275     See the entire balance sheet 1.0 Volume  2018 N/A 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 1,988 0 2,275 2,575 2,575 2,575   Net sales growth   0.0% 0.0% 159,823,051.1% -100.0% 89,972,221.1% 13.2% 0.0% 0.0%   Gross profit   0.0 0.0 419 0.0 681 680 0.0 0.0   Gross profit growth   0.0% 0.0% 147,985,765.7% -100.0% 130,402,198.9% -0.1% -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 0.0 0.0 0.0   Balance sheet total (assets)   0 0 1,184 0 4,197 4,460 3,868 3,868   Balance sheet change%   0.0% 0.0% 173,832,499.1% -100.0% 127,297,443.2% 6.3% -13.3% 0.0%   Added value   0.0 0.0 241.1 0.0 -326.4 52.8 0.0 0.0   Added value %   0.0% 13.7% 12.1% 13.0% -14.3% 2.1% 0.0% 0.0%   Investments   0 -0 -25 -14 608 6 -21 0   Net sales trend   0.0 0.0 1.0 -1.0 1.0 2.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 -1.0 1.0 0.0 0.0   1.0 Profitability  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 13.7% 12.1% 13.0% -14.3% 2.1% 0.0% 0.0%   EBIT %   0.0% 10.8% 10.2% 11.1% -14.3% 2.1% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 47.3% 48.3% 53.6% -48.0% 7.8% 0.0% 0.0%   Net Earnings %   0.0% 8.6% 6.5% 8.2% -3.2% 17.9% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 11.5% 8.4% 10.1% -3.2% 17.9% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 9.4% 8.1% 10.1% -15.2% -1.1% 0.0% 0.0%   ROA %   0.0% 19.7% 34.3% 0.0% -7.2% 2.8% 0.0% 0.0%   ROI %   0.0% 25.4% 58.9% 0.0% -8.6% 3.3% 0.0% 0.0%   ROE %   0.0% 45.0% 245.7% 0.0% -7.1% 16.6% 0.0% 0.0%   1.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 34.9% 8.9% 100.0% 40.4% 86.7% 100.0% 100.0%   Relative indebtedness %   0.0% 35.6% 54.3% 65.2% 110.0% 23.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 28.4% 45.7% -3,416,304.9% 106.7% 21.2% -127.2% -127.2%   Net int. bear. debt to EBITDA, %   0.0% 111.2% -44.9% -26,341,150.3% -521.1% 24.1% 0.0% 0.0%   Gearing %   0.0% 117.2% 59.6% 0.0% 104.9% 1.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 12.2% 136.1% 0.0% 22.0% 16.5% 0.0% 0.0%   1.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.6 0.8 0.4 0.3 3.3 0.0 0.0   Current Ratio   0.0 1.4 1.4 0.7 0.8 4.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 170.9 86.4 75.7 46.6 0.0 0.0   1.0 Capital use efficiency  2018 N/A 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 50.5 43.3 62.3 87.9 87.0 0.0 0.0   Trade creditors turnover (days)   0.0 158.0 378.6 257.0 184.2 153.8 0.0 0.0   Current assets / Net sales %   0.0% 50.8% 38.1% 40.0% 84.5% 89.8% 127.2% 127.2%   Net working capital   0.0 0.0 204.6 -0.0 -448.2 1,834.0 0.0 0.0   Net working capital %   0.0% 15.4% 10.3% -20.3% -19.7% 71.2% 0.0% 0.0%   1.0 Employee efficiency  2018 N/A 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 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