Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KVANTUM COPENHAGEN 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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% 2.5% 2.5%   Bankruptcy risk   2.4% 4.7% 2.2% 1.5% 1.4% 2.4% 10.7% 10.5%   Credit score (0-100)   66 47 66 75 77 62 23 23   Credit rating   BBB BBB BBB A A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.2 15.7 25.6 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   6,027 5,528 5,697 8,613 9,116 7,528 0.0 0.0   EBITDA   1,016 97.9 995 1,199 953 223 0.0 0.0   EBIT   1,010 97.3 989 1,194 947 223 0.0 0.0   Pre-tax profit (PTP)   1,007.9 96.8 986.5 1,185.6 942.2 223.0 0.0 0.0   Net earnings   777.1 72.0 767.2 922.7 733.0 171.6 0.0 0.0   Pre-tax profit without non-rec. items   1,008 96.8 987 1,186 942 223 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.6 0.0 11.9 6.2 0.5 0.0 0.0 0.0   Shareholders equity total   1,003 475 1,243 1,565 1,498 1,085 1,035 1,035   Interest-bearing liabilities   30.2 36.5 44.2 29.5 43.5 17.0 0.0 0.0   Balance sheet total (assets)   3,352 2,693 2,920 3,441 3,329 2,207 1,035 1,035   Net Debt   -2,309 -1,929 -2,380 -1,476 -1,332 -1,403 -1,035 -1,035     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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   6,027 5,528 5,697 8,613 9,116 7,528 0.0 0.0   Gross profit growth   33.5% -8.3% 3.1% 51.2% 5.8% -17.4% -100.0% 0.0%   Employees   10 11 10 13 14 12 0 0   Employee growth %   42.9% 10.0% -9.1% 30.0% 7.7% -14.3% -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)   3,352 2,693 2,920 3,441 3,329 2,207 1,035 1,035   Balance sheet change%   107.0% -19.7% 8.4% 17.8% -3.3% -33.7% -53.1% 0.0%   Added value   1,015.5 97.9 994.6 1,199.3 952.8 223.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -10 -1 7 -11 -11 -1 0 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 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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 (%)   16.8% 1.8% 17.4% 13.9% 10.4% 3.0% 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 %   40.7% 3.2% 35.3% 37.5% 28.0% 8.1% 0.0% 0.0%   ROI %   116.9% 12.6% 110.0% 82.8% 60.4% 16.9% 0.0% 0.0%   ROE %   94.2% 9.7% 89.3% 65.7% 47.9% 13.3% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   38.0% 26.3% 45.0% 45.5% 45.6% 50.2% 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, %   -227.4% -1,969.8% -239.3% -123.1% -139.8% -628.1% 0.0% 0.0%   Gearing %   3.0% 7.7% 3.6% 1.9% 2.9% 1.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.2% 1.4% 7.3% 21.8% 13.2% 1.8% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   2.0 2.0 1.9 1.8 1.8 1.9 0.0 0.0   Current Ratio   1.4 1.2 1.7 1.8 1.8 1.9 0.0 0.0   Cash and cash equivalent   2,339.3 1,965.6 2,424.5 1,505.6 1,375.2 1,419.6 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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   935.4 407.2 1,161.4 1,469.9 1,411.4 959.6 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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   102 9 99 92 68 19 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   102 9 99 92 68 19 0 0   EBIT / employee   101 9 99 92 68 19 0 0   Net earnings / employee   78 7 77 71 52 14 0 0