Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Getting Married in Denmark 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   12.5% 9.4% 10.0% 7.1% 3.4% 4.6% 12.2% 12.0%   Credit score (0-100)   20 28 24 32 54 45 19 20   Credit rating   BB BB BB BBB BBB BBB 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,705 891 1,354 3,315 2,303 912 0.0 0.0   EBITDA   60.0 55.3 225 1,923 672 255 0.0 0.0   EBIT   35.3 48.3 225 1,909 650 232 0.0 0.0   Pre-tax profit (PTP)   33.8 21.5 176.1 1,869.1 725.8 221.5 0.0 0.0   Net earnings   22.9 14.0 138.7 1,455.9 560.3 172.6 0.0 0.0   Pre-tax profit without non-rec. items   33.8 21.5 176 1,869 726 221 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 84.7 78.7 55.7 0.0 0.0   Shareholders equity total   90.8 105 244 1,549 1,410 1,582 1,532 1,532   Interest-bearing liabilities   329 13.2 1,138 158 381 552 0.0 0.0   Balance sheet total (assets)   1,223 901 1,764 3,236 2,812 3,803 1,532 1,532   Net Debt   -886 -704 -504 -2,473 -565 -1,080 -1,532 -1,532     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1,705 891 1,354 3,315 2,303 912 0.0 0.0   Gross profit growth   52.0% -47.8% 52.0% 144.8% -30.5% -60.4% -100.0% 0.0%   Employees   4 3 3 4 3 2 0 0   Employee growth %   33.3% -25.0% 0.0% 33.3% -25.0% -33.3% -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)   1,223 901 1,764 3,236 2,812 3,803 1,532 1,532   Balance sheet change%   24.3% -26.3% 95.8% 83.4% -13.1% 35.2% -59.7% 0.0%   Added value   60.0 55.3 225.3 1,922.8 664.4 255.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -49 -14 0 71 -28 -46 -56 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 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   2.1% 5.4% 16.6% 57.6% 28.2% 25.5% 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 %   3.2% 4.5% 16.9% 76.3% 25.6% 8.7% 0.0% 0.0%   ROI %   8.6% 10.5% 24.0% 123.5% 44.1% 14.7% 0.0% 0.0%   ROE %   10.0% 14.3% 79.7% 162.4% 37.9% 11.5% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   7.4% 11.6% 13.8% 47.9% 50.1% 41.6% 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, %   -1,477.0% -1,273.6% -223.9% -128.6% -84.1% -423.1% 0.0% 0.0%   Gearing %   362.7% 12.6% 467.4% 10.2% 27.0% 34.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.8% 15.6% 8.5% 6.1% 17.5% 14.3% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.1 2.2 1.2 2.5 1.2 1.1 0.0 0.0   Current Ratio   1.1 2.2 1.2 2.5 1.2 1.1 0.0 0.0   Cash and cash equivalent   1,215.7 717.1 1,642.5 2,631.9 945.7 1,631.9 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   83.8 489.5 280.9 1,877.9 283.6 254.2 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   15 18 75 481 221 128 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   15 18 75 481 224 128 0 0   EBIT / employee   9 16 75 477 217 116 0 0   Net earnings / employee   6 5 46 364 187 86 0 0