Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Better Change Consulting 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 N/A 2019 N/A 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   0.0% 0.0% 2.2% 4.5% 4.1% 10.4% 16.2% 16.0%   Credit score (0-100)   0 0 65 45 48 22 11 12   Credit rating   N/A N/A BBB BBB BBB BB BB BB   Credit limit (kDKK)   0.0 0.0 0.1 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 N/A 2019 N/A 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   0.0 0.0 3,156 4,361 3,820 3,256 0.0 0.0   EBITDA   0.0 0.0 1,458 566 68.1 -211 0.0 0.0   EBIT   0.0 0.0 1,457 562 59.0 -277 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 1,453.7 550.3 50.5 -298.9 0.0 0.0   Net earnings   0.0 0.0 1,118.6 427.6 33.7 -331.6 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 1,454 550 50.5 -299 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 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 19.1 15.1 11.2 7.2 0.0 0.0   Shareholders equity total   0.0 0.0 1,159 586 220 -112 -312 -312   Interest-bearing liabilities   0.0 0.0 98.2 220 432 453 312 312   Balance sheet total (assets)   0.0 0.0 2,649 2,585 1,327 987 0.0 0.0   Net Debt   0.0 0.0 -1,019 -307 -348 123 312 312     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 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   0.0 0.0 3,156 4,361 3,820 3,256 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 38.2% -12.4% -14.8% -100.0% 0.0%   Employees   0 0 2 4 4 4 0 0   Employee growth %   0.0% 0.0% 0.0% 100.0% 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 0 2,649 2,585 1,327 987 0 0   Balance sheet change%   0.0% 0.0% 0.0% -2.4% -48.7% -25.6% -100.0% 0.0%   Added value   0.0 0.0 1,457.6 566.0 62.9 -211.4 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 18 -8 167 -26 -231 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 -1.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 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 (%)   0.0% 0.0% 46.2% 12.9% 1.5% -8.5% 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 %   0.0% 0.0% 55.0% 21.5% 3.0% -22.8% 0.0% 0.0%   ROI %   0.0% 0.0% 115.9% 54.5% 8.1% -47.3% 0.0% 0.0%   ROE %   0.0% 0.0% 96.5% 49.0% 8.4% -55.0% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 43.7% 26.7% 20.6% -11.4% -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, %   0.0% 0.0% -69.9% -54.3% -511.8% -58.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 8.5% 37.6% 196.6% -404.9% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 8.5% 7.7% 2.8% 4.9% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 1.8 1.6 1.4 0.8 0.0 0.0   Current Ratio   0.0 0.0 1.8 1.3 1.0 0.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 1,117.7 527.7 780.6 329.6 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 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   0.0 0.0 1,140.4 571.9 45.9 -301.6 -155.8 -155.8   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 2019 N/A 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 0 729 142 16 -53 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 729 142 17 -53 0 0   EBIT / employee   0 0 728 141 15 -69 0 0   Net earnings / employee   0 0 559 107 8 -83 0 0