Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SIGN CONSULT 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   2.9% 2.9% 2.9% 2.9% 2.9% 2.9% 2.9% 2.9%   Bankruptcy risk   3.4% 3.3% 5.9% 4.0% 4.6% 8.7% 10.6% 10.3%   Credit score (0-100)   55 54 38 49 45 28 23 24   Credit rating   BBB BBB BBB BBB BBB BB BB BB   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   2,654 2,393 1,238 1,502 1,326 464 0.0 0.0   EBITDA   166 202 -284 214 56.3 -759 0.0 0.0   EBIT   28.6 61.8 -297 203 -3.0 -820 0.0 0.0   Pre-tax profit (PTP)   -4.0 42.4 -315.8 196.2 16.6 -816.7 0.0 0.0   Net earnings   -5.5 29.8 -260.1 145.6 0.5 -746.8 0.0 0.0   Pre-tax profit without non-rec. items   -4.0 42.4 -316 196 16.6 -817 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   405 89.8 77.1 65.7 281 221 0.0 0.0   Shareholders equity total   2,957 2,586 2,026 2,172 2,172 1,426 1,226 1,226   Interest-bearing liabilities   265 35.4 35.4 0.0 23.2 427 0.0 0.0   Balance sheet total (assets)   4,427 3,740 2,693 3,748 2,991 2,432 1,226 1,226   Net Debt   -1,242 -1,051 -706 -1,173 -707 -306 -1,226 -1,226     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   2,654 2,393 1,238 1,502 1,326 464 0.0 0.0   Gross profit growth   -26.0% -9.8% -48.3% 21.3% -11.7% -65.0% -100.0% 0.0%   Employees   4 4 3 2 2 2 0 0   Employee growth %   0.0% 0.0% -25.0% -33.3% 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)   4,427 3,740 2,693 3,748 2,991 2,432 1,226 1,226   Balance sheet change%   -13.5% -15.5% -28.0% 39.2% -20.2% -18.7% -49.6% 0.0%   Added value   165.5 201.9 -284.0 214.1 8.4 -758.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -274 -455 -25 -23 157 -122 -221 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 -1.0 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 (%)   1.1% 2.6% -24.0% 13.5% -0.2% -176.5% 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 %   0.6% 1.5% -9.2% 6.3% 0.5% -29.9% 0.0% 0.0%   ROI %   0.8% 2.1% -12.7% 9.6% 0.8% -40.0% 0.0% 0.0%   ROE %   -0.2% 1.1% -11.3% 6.9% 0.0% -41.5% 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 %   66.8% 69.8% 75.2% 67.5% 72.6% 58.6% 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, %   -750.3% -520.6% 248.5% -548.0% -1,257.2% 40.3% 0.0% 0.0%   Gearing %   9.0% 1.4% 1.7% 0.0% 1.1% 29.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.3% 13.0% 53.9% 36.5% 0.8% 2.5% 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   2.4 2.8 3.3 3.1 2.9 2.1 0.0 0.0   Current Ratio   3.0 3.2 3.9 2.3 3.4 2.2 0.0 0.0   Cash and cash equivalent   1,507.5 1,086.4 741.0 1,173.2 730.6 732.6 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   2,670.8 2,496.7 1,949.2 2,106.2 1,903.4 1,204.9 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   41 50 -95 107 4 -379 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   41 50 -95 107 28 -379 0 0   EBIT / employee   7 15 -99 101 -1 -410 0 0   Net earnings / employee   -1 7 -87 73 0 -373 0 0