Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Event 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   13.5% 15.3% 12.9% 13.3% 10.5% 10.2% 21.6% 21.2%   Credit score (0-100)   18 13 17 16 22 24 4 5   Credit rating   BB BB BB BB BB 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)  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   0.0 700 548 1,923 2,812 2,201 0.0 0.0   EBITDA   105 380 100 113 145 -85.8 0.0 0.0   EBIT   94.4 380 90.0 103 145 -85.8 0.0 0.0   Pre-tax profit (PTP)   90.4 362.4 83.0 97.0 131.0 -100.0 0.0 0.0   Net earnings   68.3 281.4 64.0 75.0 101.0 -82.9 0.0 0.0   Pre-tax profit without non-rec. items   90.4 378 83.0 98.0 131 -100 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   35.4 20.0 10.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   121 402 114 125 151 68.1 18.1 18.1   Interest-bearing liabilities   0.0 13.6 23.0 32.0 91.0 272 0.0 0.0   Balance sheet total (assets)   673 593 354 359 634 526 18.1 18.1   Net Debt   -616 -538 -265 -226 -385 -14.5 -18.1 -18.1     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   0.0 700 548 1,923 2,812 2,201 0.0 0.0   Gross profit growth   -100.0% 0.0% -21.7% 250.9% 46.2% -21.7% -100.0% 0.0%   Employees   0 1 0 0 0 4 0 0   Employee growth %   0.0% 0.0% -100.0% 0.0% 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)   673 593 354 359 634 526 18 18   Balance sheet change%   259.3% -11.9% -40.3% 1.4% 76.6% -17.0% -96.6% 0.0%   Added value   105.0 380.4 100.0 113.0 155.0 -85.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -4 -15 -20 -20 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  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 (%)   0.0% 54.3% 16.4% 5.4% 5.2% -3.9% 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 %   22.0% 59.8% 19.0% 28.9% 29.2% -14.7% 0.0% 0.0%   ROI %   108.9% 141.0% 32.6% 70.1% 72.7% -29.3% 0.0% 0.0%   ROE %   78.9% 107.7% 24.8% 62.8% 73.2% -75.6% 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 %   17.9% 67.8% 32.2% 34.8% 23.8% 12.9% 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, %   -586.6% -141.4% -265.0% -200.0% -265.5% 16.9% 0.0% 0.0%   Gearing %   0.0% 3.4% 20.2% 25.6% 60.3% 399.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 11.3% 38.2% 18.2% 22.8% 8.1% 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   1.2 3.0 1.4 1.4 1.2 1.0 0.0 0.0   Current Ratio   1.2 3.0 1.4 1.4 1.2 1.0 0.0 0.0   Cash and cash equivalent   616.2 551.6 288.0 258.0 476.0 286.5 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   85.7 382.1 104.0 87.0 103.0 18.7 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   0 380 0 0 0 -21 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 380 0 0 0 -21 0 0   EBIT / employee   0 380 0 0 0 -21 0 0   Net earnings / employee   0 281 0 0 0 -21 0 0