Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Selskabet af 27. januar 2021 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  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Bankruptcy risk for industry   9.5% 9.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 19.7% 8.7% 10.5% 9.4% 20.5% 20.3%   Credit score (0-100)   0 0 8 30 25 27 5 5   Credit rating   N/A N/A B BB 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)  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 3,520 6,004 8,258 1,315 0.0 0.0   EBITDA   0.0 0.0 -397 89.9 -358 159 0.0 0.0   EBIT   0.0 0.0 -401 83.6 -366 142 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 -401.6 81.5 -368.7 140.2 0.0 0.0   Net earnings   0.0 0.0 -313.2 63.6 -217.6 32.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 -402 81.5 -369 140 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Tangible assets total   0.0 0.0 14.3 8.0 17.6 0.0 0.0 0.0   Shareholders equity total   0.0 0.0 -275 188 -29.4 2.7 -47.3 -47.3   Interest-bearing liabilities   0.0 0.0 305 186 264 175 47.3 47.3   Balance sheet total (assets)   0.0 0.0 1,203 1,555 1,887 527 0.0 0.0   Net Debt   0.0 0.0 200 186 -220 -197 47.3 47.3     See the entire balance sheet 1000.0 Volume  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e 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   0.0 0.0 3,520 6,004 8,258 1,315 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 70.6% 37.5% -84.1% -100.0% 0.0%   Employees   0 0 12 17 24 3 0 0   Employee growth %   0.0% 0.0% 0.0% 41.7% 41.2% -87.5% -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)   0 0 1,203 1,555 1,887 527 0 0   Balance sheet change%   0.0% 0.0% 0.0% 29.3% 21.3% -72.0% -100.0% 0.0%   Added value   0.0 0.0 -396.6 89.9 -359.6 159.3 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 10 -13 1 -35 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 -1.0 1.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e 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 (%)   0.0% 0.0% -11.4% 1.4% -4.4% 10.8% 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 %   0.0% 0.0% -27.2% 5.5% -21.0% 11.6% 0.0% 0.0%   ROI %   0.0% 0.0% -131.5% 24.6% -114.3% 64.2% 0.0% 0.0%   ROE %   0.0% 0.0% -26.0% 9.1% -21.0% 3.4% 0.0% 0.0%   1000.0 Solidity  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Equity ratio %   0.0% 0.0% -18.6% 12.1% -1.5% 0.5% -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, %   0.0% 0.0% -50.4% 206.8% 61.6% -123.5% 0.0% 0.0%   Gearing %   0.0% 0.0% -110.9% 98.8% -897.8% 6,505.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.1% 0.9% 1.7% 0.7% 0.0% 0.0%   1000.0 Liquidity  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Quick Ratio   0.0 0.0 0.8 1.1 1.0 1.0 0.0 0.0   Current Ratio   0.0 0.0 0.8 1.1 1.0 1.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 105.2 0.0 484.4 371.9 0.0 0.0   1000.0 Capital use efficiency  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e 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   0.0 0.0 -289.7 180.3 -47.0 2.7 -23.7 -23.7   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 -33 5 -15 53 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -33 5 -15 53 0 0   EBIT / employee   0 0 -33 5 -15 47 0 0   Net earnings / employee   0 0 -26 4 -9 11 0 0