Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ønskebørn City2 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  2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.6%   Bankruptcy risk   0.0% 6.1% 3.8% 1.6% 1.4% 2.7% 12.0% 9.7%   Credit score (0-100)   0 40 52 75 76 60 19 26   Credit rating   N/A BBB BBB A A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 6.8 16.5 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 2,323 2,259 3,707 2,807 3,427 0.0 0.0   EBITDA   0.0 530 916 1,647 824 763 0.0 0.0   EBIT   0.0 325 630 1,362 539 490 0.0 0.0   Pre-tax profit (PTP)   0.0 215.5 489.6 1,347.4 525.8 416.9 0.0 0.0   Net earnings   0.0 161.4 381.9 1,051.0 410.2 321.6 0.0 0.0   Pre-tax profit without non-rec. items   0.0 216 490 1,347 526 417 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   0.0 1,243 993 707 422 198 0.0 0.0   Shareholders equity total   0.0 211 593 1,644 2,054 1,676 1,626 1,626   Interest-bearing liabilities   0.0 3,220 4,544 4,021 1,244 5,325 0.0 0.0   Balance sheet total (assets)   0.0 5,630 7,349 7,811 5,185 8,920 1,626 1,626   Net Debt   0.0 3,207 3,683 3,125 1,226 5,201 -1,626 -1,626     See the entire balance sheet 1000.0 Volume  2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 2,323 2,259 3,707 2,807 3,427 0.0 0.0   Gross profit growth   0.0% 0.0% -2.8% 64.1% -24.3% 22.1% -100.0% 0.0%   Employees   0 4 6 7 7 9 0 0   Employee growth %   0.0% 0.0% 50.0% 16.7% 0.0% 28.6% -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 5,630 7,349 7,811 5,185 8,920 1,626 1,626   Balance sheet change%   0.0% 0.0% 30.5% 6.3% -33.6% 72.0% -81.8% 0.0%   Added value   0.0 530.2 915.6 1,647.4 824.3 763.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 1,038 -536 -571 -571 -497 -198 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 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  2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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% 14.0% 27.9% 36.7% 19.2% 14.3% 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% 6.6% 10.3% 18.7% 8.7% 7.2% 0.0% 0.0%   ROI %   0.0% 10.8% 15.6% 26.1% 12.6% 9.9% 0.0% 0.0%   ROE %   0.0% 76.3% 94.9% 93.9% 22.2% 17.2% 0.0% 0.0%   1000.0 Solidity  2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   0.0% 4.1% 8.6% 22.6% 45.9% 19.7% 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% 604.8% 402.3% 189.7% 148.7% 681.4% 0.0% 0.0%   Gearing %   0.0% 1,523.1% 765.8% 244.5% 60.5% 317.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 9.6% 4.7% 1.6% 1.5% 2.8% 0.0% 0.0%   1000.0 Liquidity  2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.0 0.1 0.3 0.5 0.8 0.5 0.0 0.0   Current Ratio   0.0 0.8 0.9 1.1 1.6 1.2 0.0 0.0   Cash and cash equivalent   0.0 12.7 860.4 896.5 18.1 123.5 0.0 0.0   1000.0 Capital use efficiency  2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 -1,136.3 -440.4 877.5 1,675.5 1,408.7 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  2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 133 153 235 118 85 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 133 153 235 118 85 0 0   EBIT / employee   0 81 105 195 77 54 0 0   Net earnings / employee   0 40 64 150 59 36 0 0