Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Kompagnibar 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% 1.5% 1.5%   Bankruptcy risk   6.1% 3.9% 10.7% 5.9% 3.0% 2.3% 10.9% 10.6%   Credit score (0-100)   40 52 23 38 57 64 22 23   Credit rating   BBB BBB BB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.1 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   2,961 2,420 543 2,466 3,092 2,710 0.0 0.0   EBITDA   1,567 852 -302 1,535 1,897 1,469 0.0 0.0   EBIT   1,219 629 -332 1,501 1,849 1,393 0.0 0.0   Pre-tax profit (PTP)   1,116.9 629.3 -274.8 1,602.0 2,105.9 1,824.4 0.0 0.0   Net earnings   836.2 487.7 -184.7 1,241.3 1,642.6 1,415.7 0.0 0.0   Pre-tax profit without non-rec. items   1,117 629 -275 1,602 2,106 1,824 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   266 116 155 179 215 291 0.0 0.0   Shareholders equity total   1,358 1,846 1,161 2,402 4,045 5,461 5,411 5,411   Interest-bearing liabilities   182 0.0 543 105 85.4 220 0.0 0.0   Balance sheet total (assets)   2,531 2,738 2,300 4,164 5,774 7,443 5,411 5,411   Net Debt   -966 -1,292 60.4 -550 -254 178 -5,411 -5,411     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   2,961 2,420 543 2,466 3,092 2,710 0.0 0.0   Gross profit growth   14.2% -18.3% -77.5% 353.8% 25.4% -12.3% -100.0% 0.0%   Employees   2 4 2 1 1 1 0 0   Employee growth %   0.0% 100.0% -50.0% -50.0% 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)   2,531 2,738 2,300 4,164 5,774 7,443 5,411 5,411   Balance sheet change%   79.2% 8.2% -16.0% 81.1% 38.7% 28.9% -27.3% 0.0%   Added value   1,566.9 852.0 -301.7 1,535.2 1,883.2 1,468.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -532 -373 9 -10 -13 0 -291 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 -1.0 1.0 2.0 3.0 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 (%)   41.2% 26.0% -61.0% 60.9% 59.8% 51.4% 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 %   57.4% 24.3% -8.9% 50.3% 42.8% 27.9% 0.0% 0.0%   ROI %   101.2% 37.7% -12.6% 77.2% 64.2% 37.6% 0.0% 0.0%   ROE %   89.0% 30.4% -12.3% 69.7% 51.0% 29.8% 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 %   53.7% 67.4% 50.5% 57.7% 70.1% 73.4% 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, %   -61.7% -151.6% -20.0% -35.8% -13.4% 12.1% 0.0% 0.0%   Gearing %   13.4% 0.0% 46.8% 4.4% 2.1% 4.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.6% 10.5% 19.1% 7.1% 24.5% 12.5% 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   1.8 2.7 1.8 2.2 3.1 3.5 0.0 0.0   Current Ratio   1.9 2.9 1.8 2.2 3.2 3.6 0.0 0.0   Cash and cash equivalent   1,148.3 1,292.0 482.5 655.2 339.2 41.8 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   1,032.4 1,669.5 946.1 2,163.2 3,770.4 5,110.0 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   783 213 -151 1,535 1,883 1,469 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   783 213 -151 1,535 1,897 1,469 0 0   EBIT / employee   610 157 -166 1,501 1,849 1,393 0 0   Net earnings / employee   418 122 -92 1,241 1,643 1,416 0 0