Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Build Smart 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% 0.9% 0.9%   Bankruptcy risk   3.1% 1.5% 1.4% 0.8% 0.9% 1.0% 8.3% 8.3%   Credit score (0-100)   58 77 79 91 88 86 30 30   Credit rating   BBB A A AA A A BB BB   Credit limit (kDKK)   0.0 3.6 27.1 392.1 393.5 572.9 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   -17.3 -19.0 -14.3 -17.2 -14.5 -31.8 0.0 0.0   EBITDA   -17.3 -19.0 -14.3 -17.2 -14.5 -31.8 0.0 0.0   EBIT   -17.3 -19.0 -14.3 -17.2 -14.5 -31.8 0.0 0.0   Pre-tax profit (PTP)   85.9 294.7 1,606.7 2,352.0 1,475.6 3,650.3 0.0 0.0   Net earnings   119.9 298.0 1,610.5 2,350.4 1,459.9 3,627.0 0.0 0.0   Pre-tax profit without non-rec. items   85.9 295 1,607 2,352 1,476 3,650 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   794 984 2,484 4,721 6,067 9,576 9,151 9,151   Interest-bearing liabilities   77.2 0.0 8.9 0.0 1,555 0.0 0.0 0.0   Balance sheet total (assets)   909 1,012 2,973 4,967 7,683 9,685 9,151 9,151   Net Debt   -319 -479 -749 -111 1,388 -281 -9,151 -9,151     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   -17.3 -19.0 -14.3 -17.2 -14.5 -31.8 0.0 0.0   Gross profit growth   -38.9% -10.1% 25.1% -20.9% 16.1% -120.0% 0.0% 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 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   909 1,012 2,973 4,967 7,683 9,685 9,151 9,151   Balance sheet change%   -1.7% 11.4% 193.8% 67.1% 54.7% 26.1% -5.5% 0.0%   Added value   -17.3 -19.0 -14.3 -17.2 -14.5 -31.8 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   -3.0 -4.0 -5.0 -5.0 -5.0 -5.0 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% 100.0% 100.0% 100.0% 100.0% 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 %   23.0% 31.4% 81.2% 59.3% 24.3% 42.0% 0.0% 0.0%   ROI %   23.6% 32.5% 93.1% 65.3% 24.9% 42.5% 0.0% 0.0%   ROE %   15.2% 33.5% 92.9% 65.2% 27.1% 46.4% 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 %   87.4% 97.2% 83.6% 95.1% 79.0% 98.9% 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, %   1,847.0% 2,520.1% 5,250.5% 642.0% -9,596.0% 883.5% 0.0% 0.0%   Gearing %   9.7% 0.0% 0.4% 0.0% 25.6% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   117.0% 16.5% 244.7% 58.2% 7.8% 0.1% 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   4.9 20.5 2.5 10.2 3.8 54.4 0.0 0.0   Current Ratio   4.9 20.5 2.5 10.2 3.8 54.4 0.0 0.0   Cash and cash equivalent   396.3 479.4 757.5 110.7 166.7 281.2 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   86.6 190.4 648.0 2,158.6 4,371.1 5,663.4 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   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