Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

cimpliT 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   15.3% 7.6% 13.2% 8.8% 5.9% 4.8% 13.3% 13.0%   Credit score (0-100)   14 33 17 26 39 44 17 18   Credit rating   BB BB BB BB BBB 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 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   0.0 107 -20.0 66.0 923 576 0.0 0.0   EBITDA   153 107 -20.0 66.0 923 -93.8 0.0 0.0   EBIT   153 96.0 -42.0 42.0 898 -119 0.0 0.0   Pre-tax profit (PTP)   117.0 96.0 -43.0 42.0 888.0 -115.9 0.0 0.0   Net earnings   117.0 75.0 -35.0 31.0 690.1 -92.0 0.0 0.0   Pre-tax profit without non-rec. items   153 96.0 -43.0 42.0 888 -116 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   0.0 432 410 442 417 490 0.0 0.0   Shareholders equity total   404 478 444 474 1,164 1,041 991 991   Interest-bearing liabilities   0.0 2.0 0.0 0.0 0.8 1.1 0.0 0.0   Balance sheet total (assets)   456 520 456 508 1,565 1,098 991 991   Net Debt   0.0 -38.0 -23.0 -30.0 -864 -292 -991 -991     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   0.0 107 -20.0 66.0 923 576 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 1,298.1% -37.5% -100.0% 0.0%   Employees   0 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)   456 520 456 508 1,565 1,098 991 991   Balance sheet change%   21.6% 14.0% -12.3% 11.4% 208.1% -29.9% -9.7% 0.0%   Added value   153.0 107.0 -20.0 66.0 921.8 -93.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 421 -44 8 -50 48 -490 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 -1.0 1.0 2.0 -1.0 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 (%)   0.0% 89.7% 210.0% 63.6% 97.3% -20.7% 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 %   36.8% 19.7% -8.6% 8.7% 86.6% -8.5% 0.0% 0.0%   ROI %   36.8% 20.4% -9.0% 9.1% 107.6% -10.2% 0.0% 0.0%   ROE %   33.9% 17.0% -7.6% 6.8% 84.3% -8.3% 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 %   100.0% 91.9% 97.4% 93.3% 74.4% 94.9% 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, %   0.0% -35.5% 115.0% -45.5% -93.6% 311.6% 0.0% 0.0%   Gearing %   0.0% 0.4% 0.0% 0.0% 0.1% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 100.0% 0.0% 2,538.0% 239.8% 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   0.0 2.5 3.8 2.8 3.0 10.7 0.0 0.0   Current Ratio   0.0 2.5 3.8 2.8 3.0 10.7 0.0 0.0   Cash and cash equivalent   0.0 40.0 23.0 30.0 864.4 293.3 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   0.0 53.0 34.0 42.0 767.5 548.0 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   0 107 -20 66 922 -94 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 107 -20 66 923 -94 0 0   EBIT / employee   0 96 -42 42 898 -119 0 0   Net earnings / employee   0 75 -35 31 690 -92 0 0