Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

APUT:IT 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  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.2%   Bankruptcy risk   0.0% 3.3% 3.2% 4.7% 2.2% 8.1% 20.0% 16.5%   Credit score (0-100)   0 56 57 45 64 29 5 11   Credit rating   N/A BBB BBB BBB BBB 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)  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 562 670 646 980 276 0.0 0.0   EBITDA   0.0 168 152 -8.7 340 -533 0.0 0.0   EBIT   0.0 143 110 -64.8 278 -545 0.0 0.0   Pre-tax profit (PTP)   0.0 135.1 117.9 -59.8 306.2 -514.5 0.0 0.0   Net earnings   0.0 92.1 90.2 -45.3 225.1 -474.6 0.0 0.0   Pre-tax profit without non-rec. items   0.0 135 118 -59.8 306 -515 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 182 458 501 440 100 0.0 0.0   Shareholders equity total   0.0 429 520 474 699 225 99.8 99.8   Interest-bearing liabilities   0.0 176 190 156 146 107 0.0 0.0   Balance sheet total (assets)   0.0 988 1,083 1,119 1,572 708 99.8 99.8   Net Debt   0.0 -102 3.7 49.4 -181 51.2 -99.8 -99.8     See the entire balance sheet 1000.0 Volume  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   0.0 562 670 646 980 276 0.0 0.0   Gross profit growth   0.0% 0.0% 19.3% -3.7% 51.7% -71.8% -100.0% 0.0%   Employees   0 1 2 2 2 2 0 0   Employee growth %   0.0% 0.0% 100.0% 0.0% 0.0% 0.0% -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)   0 988 1,083 1,119 1,572 708 100 100   Balance sheet change%   0.0% 0.0% 9.6% 3.4% 40.4% -54.9% -85.9% 0.0%   Added value   0.0 167.5 151.5 -8.7 334.5 -532.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 158 234 -13 -122 -352 -100 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 -1.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   0.0% 25.5% 16.4% -10.0% 28.4% -197.4% 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 %   0.0% 15.6% 14.9% -4.2% 23.7% -43.4% 0.0% 0.0%   ROI %   0.0% 24.7% 22.3% -6.5% 41.1% -81.3% 0.0% 0.0%   ROE %   0.0% 21.5% 19.0% -9.1% 38.4% -102.7% 0.0% 0.0%   1000.0 Solidity  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   0.0% 43.5% 48.0% 42.4% 44.5% 31.7% 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, %   0.0% -60.9% 2.5% -570.1% -53.2% -9.6% 0.0% 0.0%   Gearing %   0.0% 41.0% 36.5% 32.8% 20.9% 47.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 22.1% 20.0% 7.8% 8.1% 15.6% 0.0% 0.0%   1000.0 Liquidity  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.0 2.0 1.5 1.2 1.3 1.1 0.0 0.0   Current Ratio   0.0 2.1 1.6 1.2 1.5 1.3 0.0 0.0   Cash and cash equivalent   0.0 278.0 186.1 106.2 326.5 55.6 0.0 0.0   1000.0 Capital use efficiency  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   0.0 418.7 233.3 103.6 363.4 124.8 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  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 168 76 -4 167 -266 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 168 76 -4 170 -266 0 0   EBIT / employee   0 143 55 -32 139 -272 0 0   Net earnings / employee   0 92 45 -23 113 -237 0 0