Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

byFounders VC General Partner I 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   14.4% 10.3% 8.0% 8.1% 8.5% 7.4% 14.5% 14.5%   Credit score (0-100)   16 24 29 29 28 33 15 15   Credit rating   BB BB BB BB BB 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   82 82 82 82 82 94 94 94   Gross profit   69.5 69.5 69.5 68.3 66.6 77.1 0.0 0.0   EBITDA   69.5 69.5 69.5 68.3 66.6 77.1 0.0 0.0   EBIT   69.5 69.5 69.5 68.3 66.6 77.1 0.0 0.0   Pre-tax profit (PTP)   79.8 73.3 73.2 71.8 71.9 82.3 0.0 0.0   Net earnings   61.9 57.2 54.9 56.6 56.0 64.1 0.0 0.0   Pre-tax profit without non-rec. items   79.8 73.3 73.2 71.8 71.9 82.3 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   160 218 273 329 385 449 399 399   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   191 243 288 344 400 466 399 399   Net Debt   -98.8 -150 -193 -248 -302 -366 -399 -399     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   82 82 82 82 82 94 94 94   Net sales growth   4.4% 0.0% 0.0% 0.0% 0.0% 14.4% 0.0% 0.0%   Gross profit   69.5 69.5 69.5 68.3 66.6 77.1 0.0 0.0   Gross profit growth   5.3% 0.0% 0.0% -1.8% -2.4% 15.8% -100.0% 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)   191 243 288 344 400 466 399 399   Balance sheet change%   52.6% 27.6% 18.3% 19.6% 16.3% 16.3% -14.2% 0.0%   Added value   69.5 69.5 69.5 68.3 66.6 77.1 0.0 0.0   Added value %   84.8% 84.8% 84.8% 83.2% 81.2% 82.2% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   2.0 0.0 0.0 0.0 0.0 1.0 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A EBITDA %   84.8% 84.8% 84.8% 83.2% 81.2% 82.2% 0.0% 0.0%   EBIT %   84.8% 84.8% 84.8% 83.2% 81.2% 82.2% 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 %   75.4% 69.7% 67.0% 69.0% 68.3% 68.4% 0.0% 0.0%   Profit before depreciation and extraordinary items %   75.4% 69.7% 67.0% 69.0% 68.3% 68.4% 0.0% 0.0%   Pre tax profit less extraordinaries %   97.3% 89.4% 89.2% 87.6% 87.7% 87.7% 0.0% 0.0%   ROA %   51.2% 34.9% 28.5% 23.6% 19.6% 19.3% 0.0% 0.0%   ROI %   62.4% 40.0% 30.9% 24.8% 20.4% 20.0% 0.0% 0.0%   ROE %   47.7% 30.2% 22.4% 18.8% 15.7% 15.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   84.2% 89.5% 94.8% 95.7% 96.3% 96.5% 100.0% 100.0%   Relative indebtedness %   36.6% 31.1% 18.4% 18.1% 18.3% 17.3% 0.0% 0.0%   Relative net indebtedness %   -83.9% -151.9% -217.2% -284.4% -350.5% -373.4% -425.7% -425.7%   Net int. bear. debt to EBITDA, %   -142.2% -216.0% -278.0% -363.4% -454.2% -475.3% 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   3.3 5.9 12.8 16.7 20.2 22.5 0.0 0.0   Current Ratio   3.3 5.9 12.8 16.7 20.2 22.5 0.0 0.0   Cash and cash equivalent   98.8 150.1 193.2 248.0 302.4 366.4 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 %   120.5% 183.1% 235.6% 302.5% 369.1% 390.7% 425.7% 425.7%   Net working capital   68.8 124.6 178.1 233.2 287.7 350.2 0.0 0.0   Net working capital %   83.9% 151.9% 217.2% 284.4% 350.9% 373.4% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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