Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Selskabet af 22. juli 2021 A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Bankruptcy risk for industry   5.0% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 5.8% 1.6% 2.8% 22.0% 10.0% 20.0% 20.0%   Credit score (0-100)   0 42 77 61 5 24 5 5   Credit rating   N/A BBB A BBB B BB B B   Credit limit (kDKK)   0.0 0.0 20.0 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)  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 11,394 16,893 13,756 10,739 14,705 0.0 0.0   EBITDA   0.0 605 1,501 12.5 -2,506 847 0.0 0.0   EBIT   0.0 341 950 -618 -3,175 57.3 0.0 0.0   Pre-tax profit (PTP)   0.0 152.2 827.5 -706.0 -3,331.8 -4.9 0.0 0.0   Net earnings   0.0 80.5 645.5 -554.6 -3,124.3 160.3 0.0 0.0   Pre-tax profit without non-rec. items   0.0 152 828 -706 -3,332 -4.9 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Tangible assets total   0.0 2,703 2,626 3,059 2,760 2,000 0.0 0.0   Shareholders equity total   0.0 3,669 4,314 3,760 -1,854 -1,694 -2,694 -2,694   Interest-bearing liabilities   0.0 3,397 782 3,129 2,564 418 2,694 2,694   Balance sheet total (assets)   0.0 15,016 14,303 13,887 10,415 13,086 0.0 0.0   Net Debt   0.0 3,386 659 3,126 2,238 -1,482 2,694 2,694     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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 11,394 16,893 13,756 10,739 14,705 0.0 0.0   Gross profit growth   0.0% 0.0% 48.3% -18.6% -21.9% 36.9% -100.0% 0.0%   Employees   0 28 42 35 32 34 0 0   Employee growth %   0.0% 0.0% 50.0% -16.7% -8.6% 6.3% -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 15,016 14,303 13,887 10,415 13,086 0 0   Balance sheet change%   0.0% 0.0% -4.7% -2.9% -25.0% 25.7% -100.0% 0.0%   Added value   0.0 604.5 1,501.2 12.5 -2,544.2 846.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 2,439 -629 -197 -968 -1,549 -2,000 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 -1.0 -2.0 1.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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% 3.0% 5.6% -4.5% -29.6% 0.4% 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% 2.4% 6.6% -4.2% -24.2% 0.4% 0.0% 0.0%   ROI %   0.0% 4.8% 14.5% -8.9% -59.9% 3.3% 0.0% 0.0%   ROE %   0.0% 2.2% 16.2% -13.7% -44.1% 1.4% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Equity ratio %   0.0% 24.4% 30.2% 27.1% -15.1% -11.5% -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% 560.1% 43.9% 24,945.4% -89.3% -175.0% 0.0% 0.0%   Gearing %   0.0% 92.6% 18.1% 83.2% -138.3% -24.7% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 12.4% 7.0% 5.9% 5.7% 4.2% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Quick Ratio   0.0 1.1 1.2 1.2 0.6 0.7 0.0 0.0   Current Ratio   0.0 1.2 1.3 1.2 0.7 0.8 0.0 0.0   Cash and cash equivalent   0.0 11.2 123.2 2.9 325.1 1,899.9 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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 1,717.6 2,563.2 1,829.6 -3,627.3 -3,357.2 -1,346.9 -1,346.9   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 22 36 0 -80 25 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 22 36 0 -78 25 0 0   EBIT / employee   0 12 23 -18 -99 2 0 0   Net earnings / employee   0 3 15 -16 -98 5 0 0