Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NETSUPPORT 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% 1.9% 1.9%   Bankruptcy risk   7.9% 6.5% 5.5% 3.3% 3.0% 9.2% 19.0% 18.7%   Credit score (0-100)   32 38 41 53 57 26 7 7   Credit rating   BB BBB BBB BBB BBB 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)  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   396 487 794 1,134 1,158 161 0.0 0.0   EBITDA   27.2 38.4 179 438 244 -507 0.0 0.0   EBIT   27.2 38.4 179 438 244 -507 0.0 0.0   Pre-tax profit (PTP)   26.6 38.0 145.9 547.9 253.0 -309.0 0.0 0.0   Net earnings   20.6 29.5 109.7 448.7 200.5 -309.0 0.0 0.0   Pre-tax profit without non-rec. items   26.6 38.0 146 548 253 -309 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   133 163 273 721 865 497 4.2 4.2   Interest-bearing liabilities   7.9 10.7 4.6 4.8 9.0 13.4 0.0 0.0   Balance sheet total (assets)   206 246 633 1,124 1,106 670 4.2 4.2   Net Debt   -120 -145 -275 -974 -926 -212 -4.2 -4.2     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   396 487 794 1,134 1,158 161 0.0 0.0   Gross profit growth   -19.1% 22.9% 63.0% 42.9% 2.1% -86.1% -100.0% 0.0%   Employees   1 1 1 1 2 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 100.0% -50.0% -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)   206 246 633 1,124 1,106 670 4 4   Balance sheet change%   -22.0% 19.3% 157.3% 77.6% -1.5% -39.4% -99.4% 0.0%   Added value   27.2 38.4 178.5 438.1 244.1 -506.8 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   1.0 2.0 3.0 4.0 5.0 -1.0 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 (%)   6.9% 7.9% 22.5% 38.6% 21.1% -314.6% 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 %   11.6% 17.0% 33.3% 62.9% 23.7% -34.0% 0.0% 0.0%   ROI %   20.7% 24.4% 64.9% 110.1% 33.1% -43.7% 0.0% 0.0%   ROE %   16.8% 19.9% 50.4% 90.3% 25.3% -45.4% 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 %   64.7% 66.2% 43.1% 64.2% 78.1% 74.1% 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, %   -439.9% -377.5% -154.2% -222.2% -379.2% 41.8% 0.0% 0.0%   Gearing %   6.0% 6.6% 1.7% 0.7% 1.0% 2.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.2% 4.1% 4.9% 87.6% 172.1% 60.6% 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   2.8 2.5 1.7 2.5 4.0 1.9 0.0 0.0   Current Ratio   2.8 2.5 1.7 2.5 4.0 1.9 0.0 0.0   Cash and cash equivalent   127.6 155.6 279.8 978.5 934.8 225.2 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   133.3 122.8 264.9 599.8 722.4 150.2 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   27 38 179 438 122 -507 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   27 38 179 438 122 -507 0 0   EBIT / employee   27 38 179 438 122 -507 0 0   Net earnings / employee   21 30 110 449 100 -309 0 0