Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Reflect Skincare 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   18.8% 19.2% 20.0% 17.7% 14.3% 14.3% 21.1% 21.1%   Credit score (0-100)   8 7 5 8 14 15 5 5   Credit rating   B B B B BB BB 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 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   59.9 226 373 344 421 455 0.0 0.0   EBITDA   -47.2 77.5 137 68.2 30.2 35.9 0.0 0.0   EBIT   -81.9 22.5 74.1 32.1 -14.2 35.8 0.0 0.0   Pre-tax profit (PTP)   -97.1 13.3 68.1 30.9 -18.1 34.3 0.0 0.0   Net earnings   -75.8 10.3 53.1 24.0 -14.2 26.7 0.0 0.0   Pre-tax profit without non-rec. items   -97.1 13.3 68.1 30.9 -18.1 34.3 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   112 62.8 14.1 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -25.8 -15.5 37.6 61.6 47.4 74.1 24.1 24.1   Interest-bearing liabilities   293 217 61.4 1.2 138 37.8 0.0 0.0   Balance sheet total (assets)   287 304 224 201 406 258 24.1 24.1   Net Debt   267 119 1.3 -63.3 -122 -95.5 -24.1 -24.1     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   59.9 226 373 344 421 455 0.0 0.0   Gross profit growth   0.0% 277.6% 64.9% -7.8% 22.4% 8.2% -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)   287 304 224 201 406 258 24 24   Balance sheet change%   0.0% 6.0% -26.3% -10.2% 101.5% -36.4% -90.7% 0.0%   Added value   -47.2 77.5 136.9 68.2 22.0 35.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   77 -104 -112 -50 -44 -0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 -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 (%)   -136.7% 9.9% 19.9% 9.3% -3.4% 7.9% 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 %   -26.2% 7.1% 27.2% 15.1% -4.7% 10.8% 0.0% 0.0%   ROI %   -27.9% 8.8% 47.0% 39.6% -11.4% 24.0% 0.0% 0.0%   ROE %   -26.4% 3.5% 31.0% 48.4% -26.0% 44.0% 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 %   -8.2% -4.8% 16.8% 30.6% 11.7% 28.7% 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, %   -566.0% 152.9% 0.9% -92.8% -405.5% -266.0% 0.0% 0.0%   Gearing %   -1,136.2% -1,397.3% 163.4% 1.9% 291.7% 51.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.4% 3.6% 4.3% 3.8% 5.6% 1.7% 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   0.2 0.4 0.5 0.6 0.8 0.8 0.0 0.0   Current Ratio   0.5 0.7 1.0 1.3 1.1 1.3 0.0 0.0   Cash and cash equivalent   26.3 98.1 60.2 64.4 260.6 133.3 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   -158.7 -99.6 2.3 40.4 26.2 52.9 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   -47 78 137 68 22 36 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -47 78 137 68 30 36 0 0   EBIT / employee   -82 22 74 32 -14 36 0 0   Net earnings / employee   -76 10 53 24 -14 27 0 0