Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EMPLATE 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 2018/12 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% 1.5% 1.5%   Bankruptcy risk   9.9% 12.8% 6.9% 10.3% 9.0% 11.8% 11.6% 11.6%   Credit score (0-100)   26 19 35 22 26 19 21 21   Credit rating   BB BB BBB BB BB BB 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)  2018 2018/12 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 0 0 0 0 0 0   Gross profit   322 587 1,907 2,004 -1,295 -404 0.0 0.0   EBITDA   20.8 -101 -707 -3,576 -8,629 -6,694 0.0 0.0   EBIT   20.8 -238 -943 -3,814 -8,891 -6,820 0.0 0.0   Pre-tax profit (PTP)   18.7 -253.4 -825.7 -3,632.5 -8,573.1 -6,465.7 0.0 0.0   Net earnings   14.8 -196.1 -509.0 -2,793.5 -6,617.8 -4,956.4 0.0 0.0   Pre-tax profit without non-rec. items   18.7 -253 -826 -3,633 -8,573 -6,466 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 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 0.0 88.4 87.1 64.7 0.0 0.0   Shareholders equity total   198 2.0 5,493 2,699 6,082 4,365 3,184 3,184   Interest-bearing liabilities   352 508 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   690 1,188 7,568 4,613 7,030 6,938 3,184 3,184   Net Debt   175 452 -6,282 -388 -1,443 -721 -3,184 -3,184     See the entire balance sheet 1000.0 Volume  2018 2018/12 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 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   322 587 1,907 2,004 -1,295 -404 0.0 0.0   Gross profit growth   -44.9% 82.4% 225.0% 5.0% 0.0% 68.8% 0.0% 0.0%   Employees   6 6 7 11 13 12 0 0   Employee growth %   0.0% 0.0% 16.7% 57.1% 18.2% -7.7% -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)   690 1,188 7,568 4,613 7,030 6,938 3,184 3,184   Balance sheet change%   96.6% 72.0% 537.3% -39.0% 52.4% -1.3% -54.1% 0.0%   Added value   20.8 -101.1 -707.4 -3,575.6 -8,652.7 -6,694.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   432 204 -471 -385 -503 -251 -73 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 -2.0 -3.0 -4.0 -5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 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 (%)   6.5% -40.5% -49.4% -190.3% 686.5% 1,688.0% 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 %   4.0% -25.3% -18.6% -59.4% -146.8% -91.7% 0.0% 0.0%   ROI %   5.3% -42.8% -26.8% -88.0% -194.6% -122.6% 0.0% 0.0%   ROE %   6.9% -196.1% -18.5% -68.2% -150.7% -94.9% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   28.7% 0.2% 72.6% 58.5% 86.5% 62.9% 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, %   840.8% -447.6% 887.9% 10.9% 16.7% 10.8% 0.0% 0.0%   Gearing %   177.5% 25,960.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.2% 3.6% 5.1% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.4 0.3 3.3 1.8 5.9 2.1 0.0 0.0   Current Ratio   0.4 0.3 3.3 1.8 5.9 2.1 0.0 0.0   Cash and cash equivalent   177.0 55.3 6,281.7 388.3 1,442.9 720.7 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 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 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   -279.7 -811.7 4,719.1 1,474.9 4,661.4 2,844.1 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  2018 2018/12 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   3 -17 -101 -325 -666 -558 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   3 -17 -101 -325 -664 -558 0 0   EBIT / employee   3 -40 -135 -347 -684 -568 0 0   Net earnings / employee   2 -33 -73 -254 -509 -413 0 0