Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Denmark Mixed Owner 1 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 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   2.3% 1.2% 2.7% 0.0% 0.8% 4.8% 8.5% 8.3%   Credit score (0-100)   66 84 60 0 90 44 29 29   Credit rating   BBB A BBB N/A A BBB BB BB   Credit limit (kDKK)   0.1 144.0 0.0 0.0 1,826.8 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 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,311 2,169 -2,640 0.0 3,276 2,367 0.0 0.0   EBITDA   -489 2,169 -2,640 0.0 3,276 2,367 0.0 0.0   EBIT   911 2,169 1,010 0.0 15,275 -7,162 0.0 0.0   Pre-tax profit (PTP)   -159.1 765.6 75.3 0.0 15,463.8 -9,595.4 0.0 0.0   Net earnings   -124.1 597.1 58.8 0.0 12,061.8 -7,838.2 0.0 0.0   Pre-tax profit without non-rec. items   -159 766 75.3 0.0 15,464 -9,595 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   35,350 35,350 39,000 0.0 51,030 42,690 0.0 0.0   Shareholders equity total   2,736 3,333 3,392 0.0 15,454 7,616 6,636 6,636   Interest-bearing liabilities   26,784 25,144 24,917 0.0 32,534 33,501 0.0 0.0   Balance sheet total (assets)   39,820 37,439 41,753 0.0 57,659 48,805 6,636 6,636   Net Debt   26,573 25,041 24,760 0.0 31,335 32,687 -6,636 -6,636     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 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   2,311 2,169 -2,640 0.0 3,276 2,367 0.0 0.0   Gross profit growth   -41.1% -6.2% 0.0% 0.0% 0.0% -27.7% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   39,820 37,439 41,753 0 57,659 48,805 6,636 6,636   Balance sheet change%   -70.7% -6.0% 11.5% -100.0% 0.0% -15.4% -86.4% 0.0%   Added value   911.4 2,168.8 1,010.4 0.0 15,275.0 -7,161.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -100,090 0 3,650 -39,000 51,030 -8,340 -42,690 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 5.0 0.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 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 (%)   39.4% 100.0% -38.3% 0.0% 466.2% -302.5% 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 %   1.1% 5.9% 2.8% 0.0% 30.0% -12.4% 0.0% 0.0%   ROI %   1.4% 7.0% 3.4% 0.0% 31.3% -13.0% 0.0% 0.0%   ROE %   -1.6% 19.7% 1.7% 0.0% 78.1% -68.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   6.9% 8.9% 8.1% 0.0% 26.8% 15.6% 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, %   -5,438.9% 1,154.6% -938.0% 0.0% 956.4% 1,380.7% 0.0% 0.0%   Gearing %   978.9% 754.4% 734.6% 0.0% 210.5% 439.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.1% 5.8% 4.1% 0.0% 11.1% 9.1% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.5 0.3 0.2 0.0 1.7 0.7 0.0 0.0   Current Ratio   0.5 0.3 0.2 0.0 1.7 0.7 0.0 0.0   Cash and cash equivalent   211.8 103.3 156.9 0.0 1,199.5 813.9 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 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   -5,320.6 -4,988.2 -9,446.7 0.0 2,374.1 -2,546.4 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 2019/6 2019 2020/6 2020 2021/6 2021 N/A 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 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0