Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Signalix Wireless 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.0% 3.0%   Bankruptcy risk   5.3% 15.7% 6.9% 10.4% 11.8% 18.8% 17.5% 17.5%   Credit score (0-100)   43 13 35 22 19 6 9 9   Credit rating   BBB BB BBB BB BB B B B   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   0 0 0 0 0 401 401 401   Gross profit   635 446 518 404 241 -29.5 0.0 0.0   EBITDA   142 -62.7 -8.1 -54.2 -263 -29.5 0.0 0.0   EBIT   142 -62.7 -8.1 -54.2 -263 -29.5 0.0 0.0   Pre-tax profit (PTP)   142.3 -62.7 109.6 -56.2 -264.8 -29.5 0.0 0.0   Net earnings   111.0 -62.7 99.3 -56.2 -206.5 -29.5 0.0 0.0   Pre-tax profit without non-rec. items   142 -62.7 110 -56.2 -265 -29.5 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   364 303 403 346 140 20.5 -29.5 -29.5   Interest-bearing liabilities   341 104 4.5 34.4 63.6 0.0 29.5 29.5   Balance sheet total (assets)   767 535 685 693 246 52.4 0.0 0.0   Net Debt   -190 -431 -651 -645 -102 0.0 29.5 29.5     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 0 401 401 401   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   635 446 518 404 241 -29.5 0.0 0.0   Gross profit growth   11.7% -29.7% 16.1% -22.0% -40.3% 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)   767 535 685 693 246 52 0 0   Balance sheet change%   11.4% -30.3% 28.1% 1.3% -64.6% -78.6% -100.0% 0.0%   Added value   142.3 -62.7 -8.1 -54.2 -262.6 -29.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% -7.4% 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   2.0 -1.0 -2.0 -3.0 -4.0 -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% -7.4% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% -7.4% 0.0% 0.0%   EBIT to gross profit (%)   22.4% -14.0% -1.6% -13.4% -108.9% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% -7.4% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% -7.4% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% -7.4% 0.0% 0.0%   ROA %   19.6% -9.6% 18.2% -7.9% -55.9% -19.8% 0.0% 0.0%   ROI %   21.9% -11.3% 27.2% -13.8% -89.9% -26.4% 0.0% 0.0%   ROE %   35.9% -18.8% 28.1% -15.0% -85.0% -36.8% 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 %   47.5% 56.7% 58.8% 49.9% 56.9% 39.1% -100.0% -100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 8.0% 7.4% 7.4%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 8.0% 7.4% 7.4%   Net int. bear. debt to EBITDA, %   -133.6% 686.8% 8,054.9% 1,190.0% 39.0% 0.0% 0.0% 0.0%   Gearing %   93.5% 34.3% 1.1% 9.9% 45.5% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 2.3% 10.3% 4.4% 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   1.9 2.3 2.4 2.0 2.3 1.6 0.0 0.0   Current Ratio   1.9 2.3 2.4 2.0 2.3 1.6 0.0 0.0   Cash and cash equivalent   530.8 534.6 656.0 679.8 166.0 0.0 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 47.7 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% 13.1% 0.0% 0.0%   Net working capital   364.4 303.2 402.5 346.3 139.8 20.5 -14.8 -14.8   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 5.1% -3.7% -3.7%   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