Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

V 2012 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   12.2% 15.0% 9.6% 8.1% 13.7% 14.2% 21.6% 21.2%   Credit score (0-100)   20 13 24 29 15 15 4 5   Credit rating   BB BB 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   51.5 211 406 56.8 166 2.8 0.0 0.0   EBITDA   51.5 211 337 56.8 139 2.8 0.0 0.0   EBIT   51.5 211 337 -12.5 130 2.8 0.0 0.0   Pre-tax profit (PTP)   34.7 197.8 250.3 -15.7 121.9 2.2 0.0 0.0   Net earnings   34.7 256.8 174.2 -14.4 92.2 -0.3 0.0 0.0   Pre-tax profit without non-rec. items   34.7 198 250 -15.7 122 2.2 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 451 0.0 0.0 0.0 0.0   Shareholders equity total   -417 -160 14.3 -0.0 92.2 92.0 12.0 12.0   Interest-bearing liabilities   693 641 656 650 238 52.3 0.0 0.0   Balance sheet total (assets)   292 539 814 681 419 163 12.0 12.0   Net Debt   596 445 72.5 563 124 9.4 -12.0 -12.0     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   51.5 211 406 56.8 166 2.8 0.0 0.0   Gross profit growth   0.0% 309.4% 92.5% -86.0% 191.9% -98.3% -100.0% 0.0%   Employees   0 0 1 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   292 539 814 681 419 163 12 12   Balance sheet change%   43.0% 84.8% 51.1% -16.4% -38.4% -61.1% -92.7% 0.0%   Added value   51.5 210.8 337.1 56.8 199.6 2.8 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 0 381 -459 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   100.0% 100.0% 83.1% -22.0% 78.5% 100.0% 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 %   7.6% 30.0% 33.6% -1.7% 23.7% 1.0% 0.0% 0.0%   ROI %   7.6% 31.6% 38.8% -1.9% 26.6% 1.2% 0.0% 0.0%   ROE %   14.0% 61.8% 62.9% -4.1% 23.9% -0.3% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   -58.8% -22.9% 1.8% -0.0% 22.0% 56.3% 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, %   1,157.9% 211.0% 21.5% 989.6% 89.2% 330.7% 0.0% 0.0%   Gearing %   -166.2% -401.2% 4,575.4% -4,062,106.3% 258.3% 56.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.5% 1.9% 0.6% 0.5% 1.9% 0.4% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.1 0.5 1.0 0.3 1.3 2.3 0.0 0.0   Current Ratio   0.1 0.5 1.0 0.3 1.3 2.3 0.0 0.0   Cash and cash equivalent   96.4 196.3 583.8 87.3 114.3 42.9 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -611.9 -355.1 14.3 -450.7 92.2 92.0 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 337 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 337 0 0 0 0 0   EBIT / employee   0 0 337 0 0 0 0 0   Net earnings / employee   0 0 174 0 0 0 0 0