Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BETTER IT 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% 1.2% 1.2%   Bankruptcy risk   5.4% 4.9% 2.1% 5.3% 4.9% 7.2% 16.8% 16.5%   Credit score (0-100)   43 45 67 41 44 33 10 11   Credit rating   BBB BBB A BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.1 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   802 741 1,013 751 720 489 0.0 0.0   EBITDA   131 49.6 335 -74.1 45.4 -155 0.0 0.0   EBIT   94.6 49.6 317 -122 -12.4 -195 0.0 0.0   Pre-tax profit (PTP)   63.5 83.6 319.9 -117.7 -28.5 -193.5 0.0 0.0   Net earnings   43.9 61.4 246.0 -95.9 -26.5 -154.5 0.0 0.0   Pre-tax profit without non-rec. items   63.5 83.6 320 -118 -28.5 -194 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   110 0.0 163 260 202 4.9 0.0 0.0   Shareholders equity total   345 406 652 353 327 172 132 132   Interest-bearing liabilities   0.1 9.8 3.6 42.7 3.4 14.6 0.0 0.0   Balance sheet total (assets)   533 570 1,114 566 495 294 132 132   Net Debt   -56.2 -174 -528 -49.9 -36.0 -114 -132 -132     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   802 741 1,013 751 720 489 0.0 0.0   Gross profit growth   -15.7% -7.5% 36.6% -25.8% -4.2% -32.0% -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)   533 570 1,114 566 495 294 132 132   Balance sheet change%   18.3% 6.9% 95.5% -49.2% -12.5% -40.6% -55.1% 0.0%   Added value   131.4 49.6 335.2 -74.1 35.5 -155.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -74 -110 145 49 -115 -237 -5 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 -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 (%)   11.8% 6.7% 31.3% -16.2% -1.7% -39.8% 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 %   19.3% 15.5% 38.1% -13.8% -2.3% -48.9% 0.0% 0.0%   ROI %   28.2% 22.5% 59.5% -22.0% -3.4% -74.7% 0.0% 0.0%   ROE %   13.2% 16.4% 46.5% -19.1% -7.8% -62.0% 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% 71.3% 58.6% 62.4% 65.9% 58.5% 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, %   -42.8% -350.5% -157.6% 67.3% -79.3% 73.6% 0.0% 0.0%   Gearing %   0.0% 2.4% 0.6% 12.1% 1.0% 8.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1,892.0% 42.1% 6.7% 6.5% 69.6% 4.1% 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   1.7 3.5 2.1 1.4 1.7 2.4 0.0 0.0   Current Ratio   1.7 3.5 2.1 1.4 1.7 2.4 0.0 0.0   Cash and cash equivalent   56.4 183.8 531.7 92.6 39.4 129.0 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   131.2 406.0 494.9 93.5 124.5 167.2 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   131 50 335 -74 35 -155 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   131 50 335 -74 45 -155 0 0   EBIT / employee   95 50 317 -122 -12 -195 0 0   Net earnings / employee   44 61 246 -96 -26 -154 0 0