Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KVICKLY ODDER Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1.0 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   3.4% 3.4% 3.4% 3.4% 3.4% 3.4% 3.4% 3.4%   Bankruptcy risk   2.9% 2.6% 2.6% 3.5% 0.7% 0.8% 6.9% 6.9%   Credit score (0-100)   60 61 59 53 92 92 35 35   Credit rating   BBB BBB BBB BBB AA AA BBB BBB   Credit limit (mDKK)   0.0 0.0 0.0 0.0 15.5 16.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  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   299 319 345 355 365 370 370 370   Gross profit   57.6 62.1 65.6 51.8 59.7 60.8 0.0 0.0   EBITDA   6.9 10.7 12.3 -1.3 8.2 6.4 0.0 0.0   EBIT   6.9 10.7 12.3 -1.3 3.4 1.4 0.0 0.0   Pre-tax profit (PTP)   5.8 9.5 10.9 0.1 5.8 4.3 0.0 0.0   Net earnings   5.8 9.5 10.9 0.1 4.6 3.3 0.0 0.0   Pre-tax profit without non-rec. items   6.9 10.7 12.3 -1.3 5.8 4.3 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  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 0.0 103 112 0.0 0.0   Shareholders equity total   131 141 152 152 156 160 159 159   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   155 195 196 184 191 212 159 159   Net Debt   0.0 0.0 0.0 0.0 -9.2 -31.1 -159 -159     See the entire balance sheet 1.0 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   299 319 345 355 365 370 370 370   Net sales growth   2.3% 6.6% 8.1% 2.9% 2.9% 1.3% 0.0% 0.0%   Gross profit   57.6 62.1 65.6 51.8 59.7 60.8 0.0 0.0   Gross profit growth   5.2% 7.8% 5.6% -21.0% 15.2% 1.9% -100.0% 0.0%   Employees   0 0 0 0 110 112 0 0   Employee growth %   -100.0% 0.0% 0.0% 0.0% 0.0% 1.8% -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)   155 195 196 184 191 212 159 159   Balance sheet change%   -5.9% 25.5% 0.9% -6.3% 4.1% 10.5% -24.9% 0.0%   Added value   6.9 10.7 12.3 -1.3 3.4 6.4 0.0 0.0   Added value %   2.3% 3.4% 3.6% -0.4% 0.9% 1.7% 0.0% 0.0%   Investments   -105 0 0 0 99 3 -112 0   Net sales trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 -1.0 1.0 2.0 0.0 0.0   1.0 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 %   2.3% 3.4% 3.6% -0.4% 2.3% 1.7% 0.0% 0.0%   EBIT %   2.3% 3.4% 3.6% -0.4% 0.9% 0.4% 0.0% 0.0%   EBIT to gross profit (%)   12.0% 17.3% 18.7% -2.5% 5.7% 2.4% 0.0% 0.0%   Net Earnings %   1.9% 3.0% 3.2% 0.0% 1.3% 0.9% 0.0% 0.0%   Profit before depreciation and extraordinary items %   1.9% 3.0% 3.2% 0.0% 2.6% 2.2% 0.0% 0.0%   Pre tax profit less extraordinaries %   2.3% 3.4% 3.6% -0.4% 1.6% 1.2% 0.0% 0.0%   ROA %   4.3% 6.1% 6.3% -0.7% 3.1% 2.1% 0.0% 0.0%   ROI %   4.5% 6.1% 6.3% -0.7% 3.3% 2.6% 0.0% 0.0%   ROE %   4.5% 7.0% 7.5% 0.1% 3.0% 2.1% 0.0% 0.0%   1.0 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 %   100.0% 100.0% 100.0% 100.0% 81.7% 75.5% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 7.2% 11.6% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 4.7% 3.2% -42.9% -42.9%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 0.0% -111.2% -489.4% 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1.0 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   0.0 0.0 0.0 0.0 1.6 1.2 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 3.0 2.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 9.2 31.1 0.0 0.0   1.0 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 1.9 1.6 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 166.1 331.9 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 21.8% 24.6% 42.9% 42.9%   Net working capital   0.0 0.0 0.0 0.0 53.1 48.1 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 14.6% 13.0% 0.0% 0.0%   1.0 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 3 3 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0