Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Contentful (Denmark) 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  2019 N/A 2020 N/A 2021 N/A 2022 2023/1 2023 2024/1 2024 2025/1 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 11.5% 14.0% 9.9% 17.6% 17.3%   Credit score (0-100)   0 0 0 20 15 25 9 9   Credit rating   N/A N/A N/A BB BB BB B 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)  2019 N/A 2020 N/A 2021 N/A 2022 2023/1 2023 2024/1 2024 2025/1 2025e N/A 2026e N/A Net sales   0 0 0 2,767 5,029 1,918 1,918 1,918   Gross profit   0.0 0.0 0.0 2,398 4,761 1,743 0.0 0.0   EBITDA   0.0 0.0 0.0 214 378 95.7 0.0 0.0   EBIT   0.0 0.0 0.0 214 378 95.7 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 213.9 375.4 92.7 0.0 0.0   Net earnings   0.0 0.0 0.0 166.8 290.0 65.3 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 214 375 92.7 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 N/A 2021 N/A 2022 2023/1 2023 2024/1 2024 2025/1 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 207 497 562 522 522   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 1,004 1,146 728 522 522   Net Debt   0.0 0.0 0.0 -408 -108 -292 -522 -522     See the entire balance sheet 1000.0 Volume  2019 N/A 2020 N/A 2021 N/A 2022 2023/1 2023 2024/1 2024 2025/1 2025e N/A 2026e N/A Net sales   0 0 0 2,767 5,029 1,918 1,918 1,918   Net sales growth   0.0% 0.0% 0.0% 0.0% 81.8% -61.9% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 2,398 4,761 1,743 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 98.6% -63.4% -100.0% 0.0%   Employees   0 0 0 2 2 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -50.0% -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)   0 0 0 1,004 1,146 728 522 522   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 14.1% -36.5% -28.3% 0.0%   Added value   0.0 0.0 0.0 213.9 377.9 95.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 7.7% 7.5% 5.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 1.0 -1.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2019 N/A 2020 N/A 2021 N/A 2022 2023/1 2023 2024/1 2024 2025/1 2025e N/A 2026e N/A EBITDA %   0.0% 0.0% 0.0% 7.7% 7.5% 5.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 7.7% 7.5% 5.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% 8.9% 7.9% 5.5% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 6.0% 5.8% 3.4% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 6.0% 5.8% 3.4% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 7.7% 7.5% 4.8% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% 21.3% 35.3% 10.2% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 103.4% 108.0% 18.1% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 80.7% 82.4% 12.3% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 N/A 2021 N/A 2022 2023/1 2023 2024/1 2024 2025/1 2025e N/A 2026e N/A Equity ratio %   0.0% 0.0% 0.0% 20.6% 43.3% 77.2% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 28.8% 12.9% 8.7% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 14.1% 10.8% -6.6% -27.2% -27.2%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% -190.9% -28.6% -305.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   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  2019 N/A 2020 N/A 2021 N/A 2022 2023/1 2023 2024/1 2024 2025/1 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.0 1.3 1.8 4.4 0.0 0.0   Current Ratio   0.0 0.0 0.0 1.3 1.8 4.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 408.4 107.9 292.1 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 2020 N/A 2021 N/A 2022 2023/1 2023 2024/1 2024 2025/1 2025e N/A 2026e 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% 36.3% 22.8% 38.0% 27.2% 27.2%   Net working capital   0.0 0.0 0.0 206.8 496.9 562.2 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 7.5% 9.9% 29.3% 0.0% 0.0%   1000.0 Employee efficiency  2019 N/A 2020 N/A 2021 N/A 2022 2023/1 2023 2024/1 2024 2025/1 2025e N/A 2026e N/A Net sales / employee   0 0 0 1,383 2,515 1,918 0 0   Added value / employee   0 0 0 107 189 96 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 107 189 96 0 0   EBIT / employee   0 0 0 107 189 96 0 0   Net earnings / employee   0 0 0 83 145 65 0 0