Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FOREIGN VAT RECLAIM 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% 1.2%   Bankruptcy risk   4.5% 6.2% 6.0% 9.4% 6.9% 7.9% 21.2% 17.8%   Credit score (0-100)   48 39 39 25 34 30 5 8   Credit rating   BBB BBB BBB BB BBB BB 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 0 0 0   Gross profit   1,629 2,199 1,968 1,216 463 579 0.0 0.0   EBITDA   1,050 1,785 1,544 1,064 343 441 0.0 0.0   EBIT   1,050 1,785 1,544 1,064 343 441 0.0 0.0   Pre-tax profit (PTP)   1,062.3 1,798.8 1,538.5 1,130.7 370.6 462.2 0.0 0.0   Net earnings   827.6 1,402.7 1,200.0 882.0 288.9 360.4 0.0 0.0   Pre-tax profit without non-rec. items   1,062 1,799 1,538 1,131 371 462 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   999 1,528 1,328 1,010 419 499 14.2 14.2   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,232 4,240 4,308 5,512 4,546 4,294 14.2 14.2   Net Debt   -2,562 -2,837 -3,133 -2,565 -3,337 -3,630 -14.2 -14.2     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   1,629 2,199 1,968 1,216 463 579 0.0 0.0   Gross profit growth   -23.4% 35.0% -10.5% -38.2% -61.9% 24.9% -100.0% 0.0%   Employees   1 1 1 3 3 0 0 0   Employee growth %   0.0% 0.0% 0.0% 200.0% 0.0% -100.0% 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)   3,232 4,240 4,308 5,512 4,546 4,294 14 14   Balance sheet change%   -42.5% 31.2% 1.6% 27.9% -17.5% -5.5% -99.7% 0.0%   Added value   1,049.9 1,785.0 1,544.1 1,063.9 342.8 441.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 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 (%)   64.4% 81.2% 78.5% 87.5% 74.0% 76.2% 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 %   24.1% 48.3% 36.6% 23.5% 7.6% 10.5% 0.0% 0.0%   ROI %   86.0% 142.7% 109.5% 98.7% 53.7% 100.8% 0.0% 0.0%   ROE %   67.0% 111.0% 84.0% 75.5% 40.4% 78.5% 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 %   30.9% 36.0% 30.8% 18.3% 9.2% 11.6% 100.0% 100.0%   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, %   -244.0% -158.9% -202.9% -241.1% -973.5% -823.1% 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 %   84.9% 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   1.4 1.6 1.4 1.2 1.1 1.1 0.0 0.0   Current Ratio   1.4 1.6 1.4 1.2 1.1 1.1 0.0 0.0   Cash and cash equivalent   2,562.0 2,836.7 3,133.1 2,564.6 3,337.3 3,630.1 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   999.2 1,527.9 1,327.9 1,009.9 418.8 499.2 0.0 0.0   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   1,050 1,785 1,544 355 114 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,050 1,785 1,544 355 114 0 0 0   EBIT / employee   1,050 1,785 1,544 355 114 0 0 0   Net earnings / employee   828 1,403 1,200 294 96 0 0 0