Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

kontolink 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   3.3% 3.3% 3.3% 3.3% 3.3% 3.3% 3.3% 3.3%   Bankruptcy risk   14.7% 4.2% 7.0% 10.3% 4.9% 6.0% 17.2% 17.2%   Credit score (0-100)   15 50 34 22 44 38 10 10   Credit rating   BB BBB BBB BB BBB BBB 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   -539 -45.9 -312 480 4,136 6,234 0.0 0.0   EBITDA   -542 -544 -1,275 -2,093 -2,578 -1,316 0.0 0.0   EBIT   -542 -544 -1,933 -3,324 -4,645 -4,337 0.0 0.0   Pre-tax profit (PTP)   -542.5 -637.7 -2,203.7 -3,555.6 -5,539.5 -5,572.3 0.0 0.0   Net earnings   -542.5 -380.6 -1,725.8 -2,924.6 -4,619.6 -4,523.6 0.0 0.0   Pre-tax profit without non-rec. items   -542 -638 -2,204 -3,556 -5,539 -5,572 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   297 2,212 2,436 -269 2,988 1,554 -4,875 -4,875   Interest-bearing liabilities   0.0 2,854 3,111 8,835 9,710 10,701 4,875 4,875   Balance sheet total (assets)   415 5,309 5,990 9,172 13,598 13,453 0.0 0.0   Net Debt   -331 -414 273 7,598 3,937 7,098 4,875 4,875     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   -539 -45.9 -312 480 4,136 6,234 0.0 0.0   Gross profit growth   0.0% 91.5% -580.0% 0.0% 761.3% 50.7% -100.0% 0.0%   Employees   0 3 5 9 13 15 0 0   Employee growth %   0.0% 0.0% 66.7% 80.0% 44.4% 15.4% -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)   415 5,309 5,990 9,172 13,598 13,453 0 0   Balance sheet change%   0.0% 1,180.6% 12.8% 53.1% 48.3% -1.1% -100.0% 0.0%   Added value   -541.6 -543.6 -1,274.8 -2,093.1 -3,414.2 -1,315.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 1,547 427 405 46 -1,275 -8,127 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 -3.0 -4.0 -5.0 -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 (%)   100.5% 1,185.1% 619.6% -692.3% -112.3% -69.6% 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 %   -130.6% -19.0% -34.2% -43.1% -40.3% -32.0% 0.0% 0.0%   ROI %   -182.6% -19.8% -35.5% -45.3% -42.9% -34.7% 0.0% 0.0%   ROE %   -183.0% -30.4% -74.3% -50.4% -76.0% -199.2% 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 %   71.5% 41.7% 40.7% -2.8% 22.2% 11.7% -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, %   61.1% 76.2% -21.4% -363.0% -152.7% -539.5% 0.0% 0.0%   Gearing %   0.0% 129.0% 127.7% -3,287.8% 324.9% 688.7% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 6.6% 9.1% 3.9% 9.6% 12.1% 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   3.4 35.0 11.2 3.5 11.7 1.4 0.0 0.0   Current Ratio   3.4 35.0 11.2 3.5 9.5 1.4 0.0 0.0   Cash and cash equivalent   330.9 3,268.2 2,838.0 1,236.9 5,773.0 3,602.9 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)   79.9 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   281.5 3,596.2 3,002.8 3,426.9 6,367.6 1,387.6 -2,437.5 -2,437.5   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 -181 -255 -233 -263 -88 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -181 -255 -233 -198 -88 0 0   EBIT / employee   0 -181 -387 -369 -357 -289 0 0   Net earnings / employee   0 -127 -345 -325 -355 -302 0 0