Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Exergion 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 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   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   16.7% 11.5% 8.4% 20.1% 19.6% 11.9% 17.2% 17.2%   Credit score (0-100)   11 22 29 5 5 19 10 10   Credit rating   BB BB BB B B 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   400 135 1,065 0 995 0 0 0   Gross profit   37.1 4.8 5.4 -43.8 -30.3 0.0 0.0 0.0   EBITDA   37.1 4.8 5.4 -43.8 -30.3 0.0 0.0 0.0   EBIT   37.1 4.8 5.4 -43.8 -30.3 0.0 0.0 0.0   Pre-tax profit (PTP)   36.8 3.6 4.8 -45.1 -31.6 -3.5 0.0 0.0   Net earnings   28.7 2.4 3.7 -45.1 -31.6 -3.5 0.0 0.0   Pre-tax profit without non-rec. items   36.8 3.6 4.8 -45.1 -31.6 -3.5 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   79.7 82.1 85.9 40.7 9.1 5.6 -45.4 -45.4   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 45.4 45.4   Balance sheet total (assets)   92.8 82.9 709 229 463 459 0.0 0.0   Net Debt   -92.8 -82.2 -709 -229 -463 -459 45.4 45.4     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   400 135 1,065 0 995 0 0 0   Net sales growth   0.0% -66.3% 688.6% -100.0% 0.0% -100.0% 0.0% 0.0%   Gross profit   37.1 4.8 5.4 -43.8 -30.3 0.0 0.0 0.0   Gross profit growth   0.0% -86.9% 10.6% 0.0% 30.9% 0.0% 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)   93 83 709 229 463 459 0 0   Balance sheet change%   0.0% -10.7% 755.2% -67.8% 102.5% -0.8% -100.0% 0.0%   Added value   37.1 4.8 5.4 -43.8 -30.3 0.0 0.0 0.0   Added value %   9.3% 3.6% 0.5% 0.0% -3.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 -1.0 1.0 -1.0 0.0 -1.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 -1.0 -2.0 0.0 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 %   9.3% 3.6% 0.5% 0.0% -3.0% 0.0% 0.0% 0.0%   EBIT %   9.3% 3.6% 0.5% 0.0% -3.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0% 0.0%   Net Earnings %   7.2% 1.8% 0.3% 0.0% -3.2% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   7.2% 1.8% 0.3% 0.0% -3.2% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   9.2% 2.7% 0.4% 0.0% -3.2% 0.0% 0.0% 0.0%   ROA %   40.0% 5.5% 1.4% -9.3% -8.8% 0.0% 0.0% 0.0%   ROI %   42.2% 5.7% 6.4% -69.3% -121.5% 0.0% 0.0% 0.0%   ROE %   36.0% 3.0% 4.4% -71.3% -126.7% -47.7% 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 %   85.9% 99.0% 12.1% 17.8% 2.0% 1.2% -100.0% -100.0%   Relative indebtedness %   1.3% 0.6% 58.5% 0.0% 45.6% 0.0% 0.0% 0.0%   Relative net indebtedness %   -22.0% -60.3% -8.1% 0.0% -0.9% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -250.3% -1,696.9% -13,241.3% 521.6% 1,528.7% 0.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0%   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 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   18.6 105.0 1.1 1.2 1.0 1.0 0.0 0.0   Current Ratio   18.6 105.0 1.1 1.2 1.0 1.0 0.0 0.0   Cash and cash equivalent   92.8 82.2 709.1 228.6 462.8 459.3 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 %   23.2% 61.4% 66.6% 0.0% 46.5% 0.0% 0.0% 0.0%   Net working capital   87.8 82.1 85.9 40.7 9.1 5.6 -22.7 -22.7   Net working capital %   22.0% 60.8% 8.1% 0.0% 0.9% 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