Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Selskab 4. marts 2022 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  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   5.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 5.9% 7.0% 8.7% 7.3% 6.8% 22.6% 22.2%   Credit score (0-100)   0 42 36 30 34 35 3 3   Credit rating   N/A BBB BBB BB BBB BBB 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)  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   0.0 901 347 646 858 606 0.0 0.0   EBITDA   0.0 318 -341 214 280 103 0.0 0.0   EBIT   0.0 257 -429 129 250 95.2 0.0 0.0   Pre-tax profit (PTP)   0.0 193.6 -485.4 73.3 231.9 79.3 0.0 0.0   Net earnings   0.0 150.2 -379.7 57.1 180.6 61.6 0.0 0.0   Pre-tax profit without non-rec. items   0.0 194 -485 73.3 232 79.3 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   0.0 243 171 66.3 36.7 28.7 0.0 0.0   Shareholders equity total   0.0 212 -167 -110 70.4 132 7.0 7.0   Interest-bearing liabilities   0.0 620 595 220 198 0.0 0.0 0.0   Balance sheet total (assets)   0.0 1,611 702 445 487 558 7.0 7.0   Net Debt   0.0 602 579 198 181 -215 -7.0 -7.0     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   0.0 901 347 646 858 606 0.0 0.0   Gross profit growth   0.0% 0.0% -61.5% 86.1% 32.8% -29.3% -100.0% 0.0%   Employees   0 2 1 1 1 1 0 0   Employee growth %   0.0% 0.0% -50.0% 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)   0 1,611 702 445 487 558 7 7   Balance sheet change%   0.0% 0.0% -56.4% -36.6% 9.5% 14.4% -98.8% 0.0%   Added value   0.0 318.3 -341.2 213.7 335.2 103.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 181 -159 -190 -59 -16 -29 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 -1.0 1.0 2.0 3.0 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% 28.5% -123.6% 19.9% 29.2% 15.7% 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% 15.9% -34.6% 18.1% 48.0% 18.2% 0.0% 0.0%   ROI %   0.0% 25.7% -49.5% 24.1% 82.9% 47.5% 0.0% 0.0%   ROE %   0.0% 70.7% -83.1% 10.0% 70.1% 60.9% 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% 13.2% -19.3% -19.9% 14.4% 23.7% 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, %   0.0% 189.0% -169.7% 92.8% 64.6% -208.5% 0.0% 0.0%   Gearing %   0.0% 291.8% -355.6% -199.5% 281.6% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 20.3% 9.3% 13.6% 8.7% 16.1% 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 1.0 0.5 0.6 0.8 1.0 0.0 0.0   Current Ratio   0.0 1.1 0.7 0.9 1.1 1.2 0.0 0.0   Cash and cash equivalent   0.0 18.0 16.0 21.5 17.3 215.2 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   0.0 176.0 -199.6 -61.8 33.7 103.3 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  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   0 159 -341 214 335 103 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 159 -341 214 280 103 0 0   EBIT / employee   0 128 -429 129 250 95 0 0   Net earnings / employee   0 75 -380 57 181 62 0 0