Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ProjectBinder 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 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% 1.2% 1.2%   Bankruptcy risk   7.3% 4.0% 2.7% 2.2% 1.0% 1.0% 8.1% 8.1%   Credit score (0-100)   35 51 60 64 87 85 30 30   Credit rating   BBB BBB BBB BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.4 888.4 2,004.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,460 3,252 6,183 18,417 17,860 46,348 0.0 0.0   EBITDA   461 676 1,099 2,499 5,093 15,201 0.0 0.0   EBIT   461 676 1,099 2,499 5,093 15,201 0.0 0.0   Pre-tax profit (PTP)   447.2 662.8 1,094.1 2,494.0 5,103.9 15,238.4 0.0 0.0   Net earnings   343.5 510.0 844.1 1,928.7 3,961.8 11,846.9 0.0 0.0   Pre-tax profit without non-rec. items   447 663 1,094 2,494 5,104 15,238 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 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   448 958 1,802 3,731 7,693 14,539 7,489 7,489   Interest-bearing liabilities   3.7 3.7 0.0 0.0 0.0 7,886 0.0 0.0   Balance sheet total (assets)   8,555 4,332 6,180 21,316 18,921 37,791 7,489 7,489   Net Debt   -3,610 -2,075 -1,474 -6,662 -3,685 -7,602 -7,489 -7,489     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 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   1,460 3,252 6,183 18,417 17,860 46,348 0.0 0.0   Gross profit growth   839.0% 122.7% 90.1% 197.9% -3.0% 159.5% -100.0% 0.0%   Employees   3 3 6 17 16 32 0 0   Employee growth %   200.0% 0.0% 100.0% 183.3% -5.9% 100.0% -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)   8,555 4,332 6,180 21,316 18,921 37,791 7,489 7,489   Balance sheet change%   148.6% -49.4% 42.7% 244.9% -11.2% 99.7% -80.2% 0.0%   Added value   461.0 675.9 1,098.8 2,499.3 5,092.6 15,200.8 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 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   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 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 (%)   31.6% 20.8% 17.8% 13.6% 28.5% 32.8% 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 %   7.7% 10.6% 20.9% 18.3% 25.4% 53.9% 0.0% 0.0%   ROI %   164.7% 96.6% 79.7% 90.7% 89.5% 101.5% 0.0% 0.0%   ROE %   124.4% 72.6% 61.2% 69.7% 69.4% 106.6% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   5.2% 22.1% 29.2% 17.5% 40.7% 38.7% 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, %   -783.0% -307.1% -134.1% -266.6% -72.4% -50.0% 0.0% 0.0%   Gearing %   0.8% 0.4% 0.0% 0.0% 0.0% 54.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   371.1% 536.2% 355.0% 0.0% 0.0% 1.3% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.1 1.3 1.4 1.2 1.7 1.6 0.0 0.0   Current Ratio   1.1 1.3 1.4 1.2 1.7 1.6 0.0 0.0   Cash and cash equivalent   3,613.3 2,079.2 1,473.7 6,662.4 3,685.3 15,487.7 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 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   418.3 928.4 1,752.0 3,660.2 7,559.0 14,376.1 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 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   154 225 183 147 318 475 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   154 225 183 147 318 475 0 0   EBIT / employee   154 225 183 147 318 475 0 0   Net earnings / employee   115 170 141 113 248 370 0 0