Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Quantic 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% 2.9% 2.9%   Bankruptcy risk   11.5% 5.9% 9.0% 9.6% 8.9% 10.3% 18.2% 18.0%   Credit score (0-100)   22 41 27 24 27 23 8 8   Credit rating   BB BBB BB BB BB 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   273 1,022 749 853 931 483 0.0 0.0   EBITDA   -309 351 140 8.3 110 47.4 0.0 0.0   EBIT   -309 351 96.1 -35.9 65.3 3.2 0.0 0.0   Pre-tax profit (PTP)   -332.9 326.4 53.8 -72.1 30.1 -33.2 0.0 0.0   Net earnings   -259.2 254.9 40.4 -59.0 21.6 -27.9 0.0 0.0   Pre-tax profit without non-rec. items   -333 326 53.8 -72.1 30.1 -33.2 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   -192 62.6 103 44.0 65.6 37.7 -46.8 -46.8   Interest-bearing liabilities   434 324 347 337 267 164 46.8 46.8   Balance sheet total (assets)   749 903 1,139 1,292 1,099 1,134 0.0 0.0   Net Debt   434 324 347 337 267 164 46.8 46.8     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   273 1,022 749 853 931 483 0.0 0.0   Gross profit growth   -35.4% 273.6% -26.7% 13.9% 9.2% -48.1% -100.0% 0.0%   Employees   1 2 2 2 2 1 0 0   Employee growth %   0.0% 100.0% 0.0% 0.0% 0.0% -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)   749 903 1,139 1,292 1,099 1,134 0 0   Balance sheet change%   -25.0% 20.6% 26.2% 13.4% -14.9% 3.2% -100.0% 0.0%   Added value   -309.1 351.5 140.3 8.3 109.5 47.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 221 -88 -88 -88 -88 -44 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 -1.0 1.0 2.0 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 (%)   -113.0% 34.4% 12.8% -4.2% 7.0% 0.7% 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 %   -31.9% 38.1% 9.4% -3.0% 5.5% 0.3% 0.0% 0.0%   ROI %   -103.2% 79.7% 19.6% -7.3% 16.3% 1.1% 0.0% 0.0%   ROE %   -63.6% 62.9% 48.7% -80.3% 39.5% -54.0% 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 %   -20.4% 6.9% 9.0% 3.4% 6.0% 3.3% -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, %   -140.3% 92.1% 247.2% 4,044.2% 243.9% 345.2% 0.0% 0.0%   Gearing %   -225.5% 516.7% 336.7% 766.4% 407.1% 434.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.9% 6.6% 12.6% 10.6% 11.6% 16.9% 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   0.8 0.9 1.0 1.0 1.0 1.0 0.0 0.0   Current Ratio   0.8 0.9 1.0 1.0 1.0 1.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 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   -192.5 -96.7 -10.3 -38.3 20.0 -15.5 -23.4 -23.4   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   -309 176 70 4 55 47 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -309 176 70 4 55 47 0 0   EBIT / employee   -309 176 48 -18 33 3 0 0   Net earnings / employee   -259 127 20 -30 11 -28 0 0