Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ATTITUDE TRAPPER 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   2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7%   Bankruptcy risk   7.5% 7.8% 6.4% 8.2% 8.6% 6.0% 16.3% 16.3%   Credit score (0-100)   34 31 35 29 27 39 11 11   Credit rating   BB BB BBB BB BB 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)  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   369 620 559 440 491 509 0.0 0.0   EBITDA   21.0 195 237 118 77.2 91.5 0.0 0.0   EBIT   21.0 195 237 118 77.2 91.5 0.0 0.0   Pre-tax profit (PTP)   6.0 181.0 231.0 111.0 71.5 85.9 0.0 0.0   Net earnings   4.0 141.0 180.0 87.0 55.6 66.2 0.0 0.0   Pre-tax profit without non-rec. items   6.0 181 231 111 71.5 85.9 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   113 254 335 272 268 334 0.0 0.0   Interest-bearing liabilities   28.0 29.0 80.0 172 189 167 0.0 0.0   Balance sheet total (assets)   772 704 1,065 811 1,025 1,118 0.0 0.0   Net Debt   -249 -180 -638 -41.0 -64.4 -346 0.0 0.0     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   369 620 559 440 491 509 0.0 0.0   Gross profit growth   -50.5% 68.0% -9.8% -21.3% 11.5% 3.7% -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)   772 704 1,065 811 1,025 1,118 0 0   Balance sheet change%   -30.9% -8.8% 51.3% -23.8% 26.4% 9.0% -100.0% 0.0%   Added value   21.0 195.0 237.0 118.0 77.2 91.5 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 0 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 5.0 5.0 5.0 5.0 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 (%)   5.7% 31.5% 42.4% 26.8% 15.7% 18.0% 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 %   2.2% 26.4% 26.8% 12.6% 8.5% 8.7% 0.0% 0.0%   ROI %   11.6% 92.0% 67.9% 27.5% 17.4% 19.4% 0.0% 0.0%   ROE %   2.7% 76.8% 61.1% 28.7% 20.6% 22.0% 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 %   15.7% 36.1% 31.5% 33.5% 26.2% 29.9% 0.0% 0.0%   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, %   -1,185.7% -92.3% -269.2% -34.7% -83.5% -377.8% 0.0% 0.0%   Gearing %   24.8% 11.4% 23.9% 63.2% 70.6% 50.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   46.2% 49.1% 11.0% 5.6% 3.8% 3.9% 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   1.2 1.5 1.4 1.5 1.3 1.4 0.0 0.0   Current Ratio   1.2 1.6 1.5 1.5 1.4 1.4 0.0 0.0   Cash and cash equivalent   277.0 209.0 718.0 213.0 253.7 513.1 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   113.0 254.0 335.0 272.0 268.3 334.5 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   21 195 237 118 77 92 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   21 195 237 118 77 92 0 0   EBIT / employee   21 195 237 118 77 92 0 0   Net earnings / employee   4 141 180 87 56 66 0 0