Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

dot the i ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   10.2% 9.5% 8.2% 5.5% 7.5% 3.9% 16.2% 16.2%   Credit score (0-100)   25 27 30 40 32 49 11 11   Credit rating   BB BB BB BBB BB BBB BB BB   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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 134 426 283 361 361 361   Gross profit   2.9 0.0 133 283 203 265 0.0 0.0   EBITDA   2.9 0.0 108 7.3 -95.3 -7.7 0.0 0.0   EBIT   2.9 0.0 108 7.3 -95.3 -7.7 0.0 0.0   Pre-tax profit (PTP)   2.6 0.0 108.0 6.2 -96.9 -7.7 0.0 0.0   Net earnings   2.0 0.0 84.3 6.2 -96.9 -7.7 0.0 0.0   Pre-tax profit without non-rec. items   2.6 0.0 108 6.2 -96.9 -38.4 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   31.7 31.7 116 122 25.3 17.6 -22.4 -22.4   Interest-bearing liabilities   0.0 0.0 0.0 24.0 24.2 0.7 22.4 22.4   Balance sheet total (assets)   34.7 34.7 179 194 99.3 73.6 0.0 0.0   Net Debt   -2.2 -2.2 -145 -126 -30.9 -47.4 22.4 22.4     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 134 426 283 361 361 361   Net sales growth   0.0% 0.0% 0.0% 219.0% -33.5% 27.4% 0.0% 0.0%   Gross profit   2.9 0.0 133 283 203 265 0.0 0.0   Gross profit growth   0.0% -100.0% 0.0% 113.2% -28.3% 30.4% -100.0% 0.0%   Employees   0 0 0 0 0 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)   35 35 179 194 99 74 0 0   Balance sheet change%   -16.3% 0.0% 416.2% 8.1% -48.8% -25.9% -100.0% 0.0%   Added value   2.9 0.0 108.0 7.3 -95.3 -7.7 0.0 0.0   Added value %   0.0% 0.0% 80.9% 1.7% -33.6% -2.1% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 1.0 -1.0 1.0 0.0 0.0   EBIT trend   1.0 0.0 1.0 2.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 80.9% 1.7% -33.6% -2.1% 0.0% 0.0%   EBIT %   0.0% 0.0% 80.9% 1.7% -33.6% -2.1% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 0.0% 81.3% 2.6% -46.9% -2.9% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 63.1% 1.5% -34.2% -2.1% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 63.1% 1.5% -34.2% -2.1% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 80.9% 1.5% -34.2% -10.6% 0.0% 0.0%   ROA %   7.5% 0.0% 101.0% 3.9% -65.0% -44.5% 0.0% 0.0%   ROI %   9.3% 0.0% 146.3% 5.6% -97.4% -113.5% 0.0% 0.0%   ROE %   6.5% 0.0% 114.1% 5.2% -131.4% -36.1% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   91.3% 91.3% 64.7% 63.1% 25.5% 23.9% -100.0% -100.0%   Relative indebtedness %   0.0% 0.0% 47.3% 16.8% 26.1% 15.5% 6.2% 6.2%   Relative net indebtedness %   0.0% 0.0% -61.1% -18.4% 6.7% 2.2% 6.2% 6.2%   Net int. bear. debt to EBITDA, %   -77.5% 0.0% -134.1% -1,726.1% 32.4% 614.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 19.7% 95.6% 4.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 8.7% 6.7% -0.1% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.7 0.7 2.3 2.3 0.9 1.3 0.0 0.0   Current Ratio   0.7 0.7 2.3 2.3 0.9 1.3 0.0 0.0   Cash and cash equivalent   2.2 2.2 144.9 150.0 55.1 48.1 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 5.1 4.6 6.9 23.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 1,525.2 7.4 13.2 16.1 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 109.8% 37.9% 23.6% 19.9% 0.0% 0.0%   Net working capital   -0.8 -0.8 83.5 89.7 -7.2 15.8 -11.2 -11.2   Net working capital %   0.0% 0.0% 62.5% 21.1% -2.5% 4.4% -3.1% -3.1%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 361 0 0   Added value / employee   0 0 0 0 0 -8 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 -8 0 0   EBIT / employee   0 0 0 0 0 -8 0 0   Net earnings / employee   0 0 0 0 0 -8 0 0