Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Interimpeople 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   5.6% 6.3% 5.2% 5.3% 12.5% 8.9% 16.0% 16.0%   Credit score (0-100)   42 39 43 41 18 26 12 12   Credit rating   BBB BBB BBB BBB 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)  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   14.9 -13.2 -5.9 -7.1 -0.6 -8.7 0.0 0.0   EBITDA   14.9 -13.2 -5.9 -7.1 -0.6 -8.7 0.0 0.0   EBIT   14.9 -13.2 -5.9 -7.1 -0.6 -8.7 0.0 0.0   Pre-tax profit (PTP)   15.1 -22.8 -16.2 -7.1 -172.6 -1.1 0.0 0.0   Net earnings   41.7 -22.8 -12.7 -10.7 -172.6 -1.1 0.0 0.0   Pre-tax profit without non-rec. items   15.1 -22.8 -16.2 -7.1 -173 -1.1 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   7.0 7.0 7.0 7.0 0.0 0.0 0.0 0.0   Shareholders equity total   101 51.4 43.2 32.6 -140 -141 -266 -266   Interest-bearing liabilities   155 181 172 172 0.0 0.0 266 266   Balance sheet total (assets)   270 236 218 207 34.6 94.6 0.0 0.0   Net Debt   149 176 171 171 -1.3 -17.8 266 266     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   14.9 -13.2 -5.9 -7.1 -0.6 -8.7 0.0 0.0   Gross profit growth   -85.7% 0.0% 54.8% -19.5% 91.3% -1,311.1% 0.0% 0.0%   Employees   0 0 0 0 1 1 0 0   Employee growth %   -100.0% 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)   270 236 218 207 35 95 0 0   Balance sheet change%   282.0% -12.5% -7.9% -4.9% -83.3% 172.9% -100.0% 0.0%   Added value   14.9 -13.2 -5.9 -7.1 -0.6 -8.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 -7 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 -4.0 -5.0 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   9.5% -5.2% -2.6% -3.3% -90.4% -0.5% 0.0% 0.0%   ROI %   10.2% -5.4% -2.7% -3.4% -168.6% 0.0% 0.0% 0.0%   ROE %   52.1% -29.9% -26.7% -28.1% -513.5% -1.7% 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 %   37.3% 21.7% 19.9% 15.7% -80.2% -59.9% -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, %   1,003.6% -1,339.2% -2,876.9% -2,406.0% 217.7% 205.2% 0.0% 0.0%   Gearing %   153.8% 351.3% 398.2% 528.5% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.4% 5.7% 5.8% 0.0% 0.0% 0.0% 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   6.8 3.3 20.2 15.5 0.2 0.4 0.0 0.0   Current Ratio   6.8 3.3 20.2 15.5 0.2 0.4 0.0 0.0   Cash and cash equivalent   5.8 4.5 1.2 1.2 1.3 17.8 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   83.8 45.0 43.4 32.8 -140.0 -141.1 -133.1 -133.1   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 0 0 0 -1 -9 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 -1 -9 0 0   EBIT / employee   0 0 0 0 -1 -9 0 0   Net earnings / employee   0 0 0 0 -173 -1 0 0