Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Executive Advisors 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   11.2% 12.4% 17.1% 17.6% 11.9% 10.4% 20.0% 19.7%   Credit score (0-100)   23 19 9 8 19 24 6 6   Credit rating   BB BB BB B 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   1,101 1,305 341 -16.3 671 603 0.0 0.0   EBITDA   -9.7 344 -56.7 -17.7 349 53.6 0.0 0.0   EBIT   -9.7 344 -56.7 -17.7 349 53.6 0.0 0.0   Pre-tax profit (PTP)   -10.2 342.0 -57.7 -18.6 349.3 54.2 0.0 0.0   Net earnings   -14.7 258.6 -57.7 -18.6 280.6 41.2 0.0 0.0   Pre-tax profit without non-rec. items   -10.2 342 -57.7 -18.6 349 54.2 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 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   35.3 294 236 67.5 348 189 99.3 99.3   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.3 51.0 0.0 0.0   Balance sheet total (assets)   110 550 274 83.4 588 392 99.3 99.3   Net Debt   -35.2 -374 -50.4 -37.3 -416 -341 -99.3 -99.3     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   1,101 1,305 341 -16.3 671 603 0.0 0.0   Gross profit growth   0.0% 18.5% -73.9% 0.0% 0.0% -10.1% -100.0% 0.0%   Employees   2 2 2 0 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   110 550 274 83 588 392 99 99   Balance sheet change%   0.0% 400.5% -50.2% -69.6% 604.7% -33.3% -74.7% 0.0%   Added value   -9.7 343.9 -56.7 -17.7 349.4 53.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 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   -1.0 1.0 -1.0 -2.0 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 (%)   -0.9% 26.4% -16.6% 108.7% 52.1% 8.9% 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 %   -8.8% 104.2% -13.8% -9.9% 104.2% 11.1% 0.0% 0.0%   ROI %   -27.5% 209.0% -21.4% -11.7% 168.1% 18.4% 0.0% 0.0%   ROE %   -41.7% 157.1% -21.8% -12.3% 135.0% 15.3% 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 %   32.1% 53.4% 86.2% 81.0% 59.2% 48.3% 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, %   362.9% -108.7% 88.9% 210.5% -119.2% -635.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.1% 26.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 150.3% 0.2% 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   1.5 2.1 7.2 5.3 2.5 1.9 0.0 0.0   Current Ratio   1.5 2.1 7.2 5.3 2.5 1.9 0.0 0.0   Cash and cash equivalent   35.2 373.7 50.4 37.3 416.8 391.9 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   35.3 293.8 236.2 67.5 348.1 189.3 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   -5 172 -28 0 349 54 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -5 172 -28 0 349 54 0 0   EBIT / employee   -5 172 -28 0 349 54 0 0   Net earnings / employee   -7 129 -29 0 281 41 0 0