Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Biosphere 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  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% 1.5% 1.5%   Bankruptcy risk   0.0% 9.1% 6.4% 5.3% 4.2% 7.2% 19.0% 18.7%   Credit score (0-100)   0 28 37 41 48 32 7 7   Credit rating   N/A BB BBB BBB BBB BBB B B   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 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   0 147 60 132 108 42 42 42   Gross profit   0.0 135 53.9 127 92.4 25.8 0.0 0.0   EBITDA   0.0 84.6 53.9 127 92.4 25.8 0.0 0.0   EBIT   0.0 84.6 53.9 127 92.4 25.8 0.0 0.0   Pre-tax profit (PTP)   0.0 85.2 55.4 126.3 90.8 22.8 0.0 0.0   Net earnings   0.0 66.4 43.2 98.5 70.8 17.8 0.0 0.0   Pre-tax profit without non-rec. items   0.0 85.2 55.4 126 90.8 22.8 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  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 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 116 166 265 221 209 159 159   Interest-bearing liabilities   0.0 6.9 45.1 64.3 100 0.0 0.0 0.0   Balance sheet total (assets)   0.0 156 244 378 382 214 159 159   Net Debt   0.0 -29.6 -8.8 -123 -16.5 -75.0 -159 -159     See the entire balance sheet 1000.0 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   0 147 60 132 108 42 42 42   Net sales growth   0.0% 0.0% -59.1% 120.0% -18.2% -61.1% 0.0% 0.0%   Gross profit   0.0 135 53.9 127 92.4 25.8 0.0 0.0   Gross profit growth   0.0% 0.0% -60.0% 135.5% -27.2% -72.1% -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 -50.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0 156 244 378 382 214 159 159   Balance sheet change%   0.0% 0.0% 56.7% 54.7% 1.3% -44.1% -25.7% 0.0%   Added value   0.0 134.6 53.9 127.0 92.4 25.8 0.0 0.0   Added value %   0.0% 91.8% 89.9% 96.2% 85.6% 61.3% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 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 4.0 5.0 0.0 0.0   1000.0 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% 57.7% 89.9% 96.2% 85.6% 61.3% 0.0% 0.0%   EBIT %   0.0% 57.7% 89.9% 96.2% 85.6% 61.3% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 62.9% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 45.3% 72.0% 74.7% 65.6% 42.4% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 45.3% 72.0% 74.7% 65.6% 42.4% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 58.1% 92.3% 95.7% 84.1% 54.4% 0.0% 0.0%   ROA %   0.0% 54.7% 27.7% 40.6% 23.9% 7.7% 0.0% 0.0%   ROI %   0.0% 69.1% 31.9% 45.8% 27.9% 8.6% 0.0% 0.0%   ROE %   0.0% 57.1% 30.6% 45.8% 29.2% 8.3% 0.0% 0.0%   1000.0 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% 74.7% 68.0% 70.1% 57.8% 97.6% 100.0% 100.0%   Relative indebtedness %   0.0% 26.8% 109.8% 85.6% 149.5% 12.1% 0.0% 0.0%   Relative net indebtedness %   0.0% 2.0% 20.0% -56.0% 41.3% -166.5% -378.1% -378.1%   Net int. bear. debt to EBITDA, %   0.0% -35.0% -16.4% -96.7% -17.9% -291.0% 0.0% 0.0%   Gearing %   0.0% 5.9% 27.1% 24.3% 45.4% 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% 0.0% 0.0% 0.0% 0.0%   1000.0 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 3.6 3.4 2.7 2.4 42.3 0.0 0.0   Current Ratio   0.0 3.6 3.4 2.7 2.4 42.3 0.0 0.0   Cash and cash equivalent   0.0 36.5 53.9 187.0 116.8 75.0 0.0 0.0   1000.0 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 37.3 91.3 83.0 81.1 208.6 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% 97.2% 376.6% 232.4% 354.1% 509.2% 378.1% 378.1%   Net working capital   0.0 103.2 160.1 193.7 150.2 138.0 0.0 0.0   Net working capital %   0.0% 70.3% 266.8% 146.8% 139.0% 328.5% 0.0% 0.0%   1000.0 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