Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AKTIVTRADER 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% 0.8% 0.8%   Bankruptcy risk   12.4% 8.8% 6.8% 9.3% 6.6% 9.9% 16.4% 16.4%   Credit score (0-100)   20 29 35 25 35 24 11 11   Credit rating   BB BB BBB BB BBB 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   -5.1 -20.0 50.4 -59.6 -48.6 -18.1 0.0 0.0   EBITDA   -5.1 -20.0 49.7 -62.6 -48.6 -18.1 0.0 0.0   EBIT   -5.1 -20.0 2.4 -173 -108 -106 0.0 0.0   Pre-tax profit (PTP)   -5.9 -24.7 -5.0 -178.6 -114.4 -113.0 0.0 0.0   Net earnings   -4.6 -84.1 6.5 -173.9 -88.3 -83.7 0.0 0.0   Pre-tax profit without non-rec. items   -5.9 -24.7 -5.0 -179 -114 -113 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   0.0 155 419 430 178 281 0.0 0.0   Shareholders equity total   -314 -398 -391 -565 -654 -737 -817 -817   Interest-bearing liabilities   381 464 752 1,036 1,033 891 817 817   Balance sheet total (assets)   71.9 202 477 543 538 332 0.0 0.0   Net Debt   381 459 727 1,029 1,023 884 817 817     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   -5.1 -20.0 50.4 -59.6 -48.6 -18.1 0.0 0.0   Gross profit growth   86.3% -292.3% 0.0% 0.0% 18.4% 62.8% 0.0% 0.0%   Employees   1 0 1 1 1 1 0 0   Employee growth %   0.0% -100.0% 0.0% 0.0% 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)   72 202 477 543 538 332 0 0   Balance sheet change%   -15.4% 181.7% 135.7% 13.9% -0.9% -38.3% -100.0% 0.0%   Added value   -5.1 -20.0 49.7 -62.6 1.9 -18.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 155 216 -99 -312 15 -281 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 -4.0 1.0 -1.0 -2.0 -3.0 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 (%)   100.0% 100.0% 4.7% 290.0% 222.7% 588.0% 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 %   -1.3% -4.1% 0.3% -17.5% -9.4% -9.4% 0.0% 0.0%   ROI %   -1.3% -4.7% 0.4% -19.3% -10.5% -11.1% 0.0% 0.0%   ROE %   -5.9% -61.3% 1.9% -34.1% -16.3% -19.2% 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 %   -81.4% -66.3% -45.1% -51.0% -54.8% -68.9% -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, %   -7,465.4% -2,295.2% 1,463.8% -1,643.7% -2,104.1% -4,884.8% 0.0% 0.0%   Gearing %   -121.3% -116.7% -192.0% -183.2% -158.0% -120.9% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.2% 1.1% 1.2% 0.6% 0.6% 0.7% 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   0.2 0.1 0.1 0.1 0.0 0.0 0.0 0.0   Current Ratio   0.2 0.1 0.1 0.1 0.3 0.0 0.0 0.0   Cash and cash equivalent   0.0 5.3 24.7 6.2 9.2 7.1 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   -313.9 -553.1 -810.2 -995.1 -831.5 -1,018.8 -408.7 -408.7   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   -5 0 50 -63 2 -18 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -5 0 50 -63 -49 -18 0 0   EBIT / employee   -5 0 2 -173 -108 -106 0 0   Net earnings / employee   -5 0 6 -174 -88 -84 0 0