Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PLUSTID 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   23.2% 19.6% 14.0% 28.6% 15.6% 11.9% 20.5% 20.3%   Credit score (0-100)   4 6 14 1 11 20 5 5   Credit rating   B B BB B 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   127 -20.0 573 -62.8 85.2 27.6 0.0 0.0   EBITDA   71.6 -20.1 432 -342 73.1 9.0 0.0 0.0   EBIT   71.6 -20.1 432 -342 73.1 9.0 0.0 0.0   Pre-tax profit (PTP)   65.6 -24.6 424.6 -344.3 65.4 7.8 0.0 0.0   Net earnings   65.6 -24.6 424.6 -344.3 65.4 7.8 0.0 0.0   Pre-tax profit without non-rec. items   65.6 -24.6 425 -344 65.4 7.8 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -144 -169 256 -88.3 -22.9 -15.1 -55.1 -55.1   Interest-bearing liabilities   151 156 5.6 0.0 0.0 0.0 55.1 55.1   Balance sheet total (assets)   24.3 18.0 454 44.1 140 99.4 0.0 0.0   Net Debt   151 155 -388 -9.7 -46.5 -1.9 55.1 55.1     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   127 -20.0 573 -62.8 85.2 27.6 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% -67.7% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 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)   24 18 454 44 140 99 0 0   Balance sheet change%   145.1% -26.0% 2,426.6% -90.3% 216.8% -28.8% -100.0% 0.0%   Added value   71.6 -20.1 431.7 -342.4 73.1 9.0 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 -1.0 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 (%)   56.2% 100.6% 75.3% 544.8% 85.8% 32.7% 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 %   36.9% -11.4% 134.8% -116.0% 49.6% 6.5% 0.0% 0.0%   ROI %   55.9% -13.1% 207.0% -260.3% 0.0% 0.0% 0.0% 0.0%   ROE %   383.4% -116.5% 310.0% -229.5% 71.2% 6.5% 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 %   -85.6% -90.4% 56.3% -66.7% -14.1% -13.2% -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, %   210.4% -767.7% -89.8% 2.8% -63.7% -21.2% 0.0% 0.0%   Gearing %   -104.6% -92.5% 2.2% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.7% 2.9% 9.3% 142.5% 0.0% 0.0% 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   0.1 0.1 2.3 0.3 0.9 0.9 0.0 0.0   Current Ratio   0.1 0.1 2.3 0.3 0.9 0.9 0.0 0.0   Cash and cash equivalent   0.0 1.4 393.2 9.7 46.5 1.9 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   -144.0 -168.6 256.0 -88.3 -22.9 -15.1 -27.6 -27.6   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   72 -20 432 -342 73 9 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   72 -20 432 -342 73 9 0 0   EBIT / employee   72 -20 432 -342 73 9 0 0   Net earnings / employee   66 -25 425 -344 65 8 0 0