Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Practio 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.5%   Bankruptcy risk   13.1% 9.0% 3.8% 10.6% 10.8% 16.0% 8.2% 8.2%   Credit score (0-100)   19 27 49 22 22 12 30 30   Credit rating   BB BB BBB BB BB BB 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -1,533 -3,562 256,642 22,681 563 -94.1 0.0 0.0   EBITDA   -6,186 -14,168 191,707 -2,318 563 -219 0.0 0.0   EBIT   -7,855 -23,925 168,736 -3,749 188 -219 0.0 0.0   Pre-tax profit (PTP)   -8,034.2 -26,522.7 164,852.1 -8,173.5 511.6 265.3 0.0 0.0   Net earnings   -5,529.0 -23,346.2 128,378.6 -5,919.2 370.0 179.5 0.0 0.0   Pre-tax profit without non-rec. items   -8,034 -26,523 164,852 -8,174 512 265 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   400 207 17.1 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -8,387 18,749 150,854 8,136 8,506 8,685 8,541 8,541   Interest-bearing liabilities   47,514 24,635 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   51,373 48,426 282,746 8,673 8,731 8,962 8,541 8,541   Net Debt   30,311 5,091 -222,130 -8,298 -210 -16.5 -8,541 -8,541     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   -1,533 -3,562 256,642 22,681 563 -94.1 0.0 0.0   Gross profit growth   44.3% -132.4% 0.0% -91.2% -97.5% 0.0% 0.0% 0.0%   Employees   25 21 232 21 0 0 0 0   Employee growth %   25.0% -16.0% 1,004.8% -90.9% -100.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   51,373 48,426 282,746 8,673 8,731 8,962 8,541 8,541   Balance sheet change%   53.0% -5.7% 483.9% -96.9% 0.7% 2.7% -4.7% 0.0%   Added value   -6,185.5 -14,167.8 191,706.9 -2,318.0 1,619.4 -219.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   14,548 -12,164 -46,099 -2,862 -750 0 0 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 1.0 -1.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   512.5% 671.7% 65.7% -16.5% 33.4% 232.8% 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 %   -14.7% -44.2% 102.0% -2.6% 6.0% 3.0% 0.0% 0.0%   ROI %   -19.0% -51.9% 173.9% -4.7% 6.2% 3.1% 0.0% 0.0%   ROE %   -13.0% -66.6% 151.4% -7.4% 4.4% 2.1% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   -14.0% 38.7% 53.4% 93.8% 97.4% 96.9% 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, %   -490.0% -35.9% -115.9% 358.0% -37.3% 7.5% 0.0% 0.0%   Gearing %   -566.5% 131.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.6% 7.2% 32.8% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   2.1 3.5 2.1 15.4 38.8 32.4 0.0 0.0   Current Ratio   2.1 3.5 2.1 15.4 38.8 32.4 0.0 0.0   Cash and cash equivalent   17,202.8 19,543.6 222,129.5 8,297.6 210.0 16.5 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   12,199.7 16,364.9 148,635.8 7,760.8 8,505.7 8,685.2 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -247 -675 826 -110 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -247 -675 826 -110 0 0 0 0   EBIT / employee   -314 -1,139 727 -179 0 0 0 0   Net earnings / employee   -221 -1,112 553 -282 0 0 0 0