Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Jobselection 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% 7.2% 7.2%   Bankruptcy risk   9.8% 3.6% 5.8% 10.1% 11.5% 14.5% 17.0% 17.0%   Credit score (0-100)   26 53 40 23 20 14 10 10   Credit rating   BB BBB 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   515 542 28.2 -21.1 9.1 -43.5 0.0 0.0   EBITDA   419 323 23.3 -21.1 9.1 -63.7 0.0 0.0   EBIT   419 323 23.3 -21.1 9.1 -63.7 0.0 0.0   Pre-tax profit (PTP)   300.8 392.5 554.4 -162.7 -466.0 36.3 0.0 0.0   Net earnings   232.3 305.0 431.5 -162.7 -466.1 36.2 0.0 0.0   Pre-tax profit without non-rec. items   301 392 554 -163 -466 36.3 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 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   318 515 836 589 123 159 48.1 48.1   Interest-bearing liabilities   26.2 0.0 190 437 392 399 0.0 0.0   Balance sheet total (assets)   501 752 1,291 1,170 713 868 48.1 48.1   Net Debt   -475 -479 -1,095 -732 -312 -465 -48.1 -48.1     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   515 542 28.2 -21.1 9.1 -43.5 0.0 0.0   Gross profit growth   43.3% 5.3% -94.8% 0.0% 0.0% 0.0% 0.0% 0.0%   Employees   1 1 1 0 1 1 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)   501 752 1,291 1,170 713 868 48 48   Balance sheet change%   49.7% 49.9% 71.8% -9.4% -39.0% 21.7% -94.5% 0.0%   Added value   418.7 322.7 23.3 -21.1 9.1 -63.7 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 0 0 0 0 0 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 -1.0 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 (%)   81.3% 59.6% 82.7% 100.0% 100.0% 146.4% 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 %   101.3% 63.1% 54.8% -1.6% 1.2% 11.5% 0.0% 0.0%   ROI %   150.1% 92.1% 72.7% -1.9% 1.5% 16.9% 0.0% 0.0%   ROE %   91.3% 73.3% 63.9% -22.8% -130.9% 25.7% 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 %   63.4% 68.5% 64.7% 50.3% 17.2% 18.3% 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, %   -113.5% -148.3% -4,700.4% 3,471.5% -3,429.6% 730.3% 0.0% 0.0%   Gearing %   8.2% 0.0% 22.7% 74.1% 318.6% 250.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   444.7% 22.9% 5.8% 45.7% 115.4% 13.7% 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   2.7 3.2 2.8 2.0 1.2 1.2 0.0 0.0   Current Ratio   2.7 3.2 2.8 2.0 1.2 1.2 0.0 0.0   Cash and cash equivalent   501.3 478.6 1,284.6 1,169.1 703.1 864.0 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   -62.4 176.9 -448.2 -570.0 -578.6 -696.9 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   419 323 23 0 9 -64 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   419 323 23 0 9 -64 0 0   EBIT / employee   419 323 23 0 9 -64 0 0   Net earnings / employee   232 305 431 0 -466 36 0 0