Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

QUENT 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 2019/12 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   19.9% 9.5% 7.6% 7.4% 4.4% 2.9% 8.4% 8.4%   Credit score (0-100)   6 26 31 32 46 58 29 29   Credit rating   B BB BB BB 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   450 168 75 0 0 0 0 0   Gross profit   450 168 15.8 8,170 3,550 13,139 0.0 0.0   EBITDA   101 7.8 15.6 7,286 1,401 9,498 0.0 0.0   EBIT   101 7.8 15.6 7,286 1,401 9,498 0.0 0.0   Pre-tax profit (PTP)   104.0 0.1 33.7 6,875.8 1,354.4 9,000.1 0.0 0.0   Net earnings   81.1 0.1 26.3 5,363.1 1,041.6 7,018.1 0.0 0.0   Pre-tax profit without non-rec. items   104 0.1 33.7 6,876 1,354 9,000 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   189 189 815 7,179 8,020 14,838 13,838 13,838   Interest-bearing liabilities   0.0 0.0 0.0 0.0 2.2 0.2 0.0 0.0   Balance sheet total (assets)   209 212 832 17,555 16,201 26,492 13,838 13,838   Net Debt   -47.9 -117 -803 -14,694 -14,313 -11,666 -13,838 -13,838     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   450 168 75 0 0 0 0 0   Net sales growth   -10.0% -62.7% -55.5% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   450 168 15.8 8,170 3,550 13,139 0.0 0.0   Gross profit growth   -10.0% -62.7% -90.6% 51,624.7% -56.5% 270.1% -100.0% 0.0%   Employees   0 0 0 1 3 4 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 200.0% 33.3% -100.0% 0.0%   Employee expenses   -333.5 -148.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   209 212 832 17,555 16,201 26,492 13,838 13,838   Balance sheet change%   -19.0% 1.5% 291.7% 2,010.6% -7.7% 63.5% -47.8% 0.0%   Added value   434.8 155.8 15.6 7,285.6 1,400.5 9,497.7 0.0 0.0   Added value %   96.6% 92.8% 20.9% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   -1.0 -2.0 -3.0 -4.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 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 %   22.5% 4.6% 20.9% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   22.5% 4.6% 20.9% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   22.5% 4.6% 98.9% 89.2% 39.4% 72.3% 0.0% 0.0%   Net Earnings %   18.0% 0.1% 35.3% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   18.0% 0.1% 35.3% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   23.1% 0.1% 45.2% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   44.6% 0.2% 7.9% 79.9% 9.6% 45.4% 0.0% 0.0%   ROI %   59.4% 0.2% 8.2% 183.8% 21.4% 84.7% 0.0% 0.0%   ROE %   46.3% 0.1% 5.2% 134.2% 13.7% 61.4% 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 %   90.3% 89.0% 98.0% 40.9% 49.5% 56.0% 100.0% 100.0%   Relative indebtedness %   4.5% 13.9% 21.9% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   -6.1% -55.6% -1,052.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -47.3% -1,497.4% -5,135.4% -201.7% -1,021.9% -122.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 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% 0.0% 0.0% 0.0% 25,049.4% 57,861.3% 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   3.8 5.5 50.7 1.7 2.0 2.3 0.0 0.0   Current Ratio   3.8 5.5 50.7 1.7 2.0 2.3 0.0 0.0   Cash and cash equivalent   47.9 116.7 802.5 14,694.1 14,314.8 11,666.4 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)   24.3 0.0 64.1 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 %   17.3% 76.0% 1,113.5% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   57.6 104.4 815.4 7,178.5 7,996.1 14,780.6 0.0 0.0   Net working capital %   12.8% 62.1% 1,091.5% 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 7,286 467 2,374 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 7,286 467 2,374 0 0   EBIT / employee   0 0 0 7,286 467 2,374 0 0   Net earnings / employee   0 0 0 5,363 347 1,755 0 0