Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ePrint 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% 1.5% 1.5%   Bankruptcy risk   1.3% 4.3% 6.6% 15.7% 16.0% 14.0% 19.7% 19.7%   Credit score (0-100)   83 49 36 11 11 15 6 6   Credit rating   A BBB BBB BB BB BB B B   Credit limit (kDKK)   70.6 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 0 0 0   Gross profit   2,437 1,586 785 176 -450 -276 0.0 0.0   EBITDA   1,242 16.5 -705 -1,095 -1,629 -933 0.0 0.0   EBIT   1,088 -174 -892 -1,145 -1,642 -943 0.0 0.0   Pre-tax profit (PTP)   1,081.5 -196.5 -907.8 -1,175.2 -1,661.6 -977.2 0.0 0.0   Net earnings   843.6 -155.7 -708.9 -920.3 -1,298.2 -765.2 0.0 0.0   Pre-tax profit without non-rec. items   1,082 -196 -908 -1,175 -1,662 -977 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   666 494 338 292 279 269 0.0 0.0   Shareholders equity total   2,260 1,804 1,095 175 -1,123 -1,889 -1,939 -1,939   Interest-bearing liabilities   0.0 9.9 710 710 2,310 3,716 1,949 1,949   Balance sheet total (assets)   3,168 2,202 2,579 3,015 2,498 2,812 10.0 10.0   Net Debt   -1,657 -382 595 -236 2,283 3,716 1,949 1,949     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   2,437 1,586 785 176 -450 -276 0.0 0.0   Gross profit growth   263.9% -34.9% -50.5% -77.6% 0.0% 38.7% 0.0% 0.0%   Employees   2 3 3 3 2 1 0 0   Employee growth %   0.0% 50.0% 0.0% 0.0% -33.3% -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)   3,168 2,202 2,579 3,015 2,498 2,812 10 10   Balance sheet change%   76.6% -30.5% 17.1% 16.9% -17.2% 12.6% -99.6% 0.0%   Added value   1,241.9 16.5 -704.6 -1,094.8 -1,592.2 -933.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -682 -367 -350 -101 -27 -19 -269 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% 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 (%)   44.6% -11.0% -113.6% -650.6% 365.4% 342.0% 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 %   43.9% -6.4% -37.3% -40.9% -49.5% -22.7% 0.0% 0.0%   ROI %   58.7% -8.3% -48.0% -81.0% -100.6% -31.3% 0.0% 0.0%   ROE %   45.9% -7.7% -48.9% -144.9% -97.2% -28.8% 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 %   71.3% 81.9% 42.5% 5.8% -31.0% -40.2% -99.5% -99.5%   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, %   -133.5% -2,312.6% -84.5% 21.6% -140.2% -398.3% 0.0% 0.0%   Gearing %   0.0% 0.5% 64.8% 406.1% -205.6% -196.8% -100.5% -100.5%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 504.8% 4.3% 4.4% 1.3% 1.1% 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   2.8 4.4 1.5 0.8 0.5 0.5 0.0 0.0   Current Ratio   2.8 4.6 1.6 1.0 0.6 0.5 0.0 0.0   Cash and cash equivalent   1,657.3 392.3 114.5 946.1 27.0 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 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   1,593.2 1,322.8 809.7 -60.4 -1,344.9 -2,093.6 -974.3 -974.3   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   621 6 -235 -365 -796 -933 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   621 6 -235 -365 -814 -933 0 0   EBIT / employee   544 -58 -297 -382 -821 -943 0 0   Net earnings / employee   422 -52 -236 -307 -649 -765 0 0