Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

susanne schmidt 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 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   0.0% 27.8% 14.9% 15.6% 13.7% 22.1% 20.4% 20.4%   Credit score (0-100)   0 2 13 12 15 4 5 5   Credit rating   N/A B BB BB BB B 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 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 767 1,323 1,421 1,067 1,295 0.0 0.0   EBITDA   0.0 688 422 181 97.4 -110 0.0 0.0   EBIT   0.0 -244 422 163 79.1 -167 0.0 0.0   Pre-tax profit (PTP)   0.0 -251.4 405.9 138.0 18.0 -380.4 0.0 0.0   Net earnings   0.0 -254.9 318.6 106.4 6.4 -380.4 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -251 406 138 18.0 -380 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 72.9 54.7 36.5 0.0 0.0   Shareholders equity total   0.0 -205 114 220 227 -154 -204 -204   Interest-bearing liabilities   0.0 451 85.9 394 155 866 204 204   Balance sheet total (assets)   0.0 894 1,400 2,372 2,015 2,373 0.0 0.0   Net Debt   0.0 431 78.1 374 119 860 204 204     See the entire balance sheet 1000.0 Volume  2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   0.0 767 1,323 1,421 1,067 1,295 0.0 0.0   Gross profit growth   0.0% 0.0% 72.4% 7.4% -25.0% 21.4% -100.0% 0.0%   Employees   0 2 3 3 3 4 0 0   Employee growth %   0.0% 0.0% 50.0% 0.0% 0.0% 33.3% -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)   0 894 1,400 2,372 2,015 2,373 0 0   Balance sheet change%   0.0% 0.0% 56.6% 69.5% -15.1% 17.8% -100.0% 0.0%   Added value   0.0 687.9 421.6 181.2 97.4 -110.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 -932 0 55 -36 -76 -36 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 -1.0 1.0 2.0 3.0 -1.0 0.0 0.0   1000.0 Profitability  2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   0.0% -31.8% 31.9% 11.5% 7.4% -12.9% 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 %   0.0% -22.1% 33.8% 8.7% 3.6% -7.4% 0.0% 0.0%   ROI %   0.0% -58.1% 136.7% 40.2% 16.0% -26.8% 0.0% 0.0%   ROE %   0.0% -27.4% 61.0% 63.8% 2.9% -29.3% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   0.0% -18.0% 8.1% 9.3% 11.2% -6.1% -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% 62.6% 18.5% 206.4% 122.6% -781.6% 0.0% 0.0%   Gearing %   0.0% -220.3% 75.6% 178.8% 68.6% -563.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 3.8% 6.0% 10.7% 22.4% 41.7% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.0 0.1 0.1 0.1 0.1 0.2 0.0 0.0   Current Ratio   0.0 0.8 1.1 1.0 1.0 0.9 0.0 0.0   Cash and cash equivalent   0.0 20.6 7.9 19.5 36.0 6.0 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   0.0 -214.3 100.8 -15.8 1.4 -203.2 -101.9 -101.9   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 344 141 60 32 -28 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 344 141 60 32 -28 0 0   EBIT / employee   0 -122 141 54 26 -42 0 0   Net earnings / employee   0 -127 106 35 2 -95 0 0