Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Surfa 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  2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 12.9% 9.5% 7.9% 9.2% 20.0% 20.2% 20.2%   Credit score (0-100)   0 20 27 32 27 5 5 5   Credit rating   N/A BB BB BB BB B 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)  2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 904 90.4 287 90.0 230 0.0 0.0   EBITDA   0.0 -3.2 52.9 -287 61.0 221 0.0 0.0   EBIT   0.0 -3.2 52.9 -306 44.0 221 0.0 0.0   Pre-tax profit (PTP)   0.0 -15.3 36.0 -322.0 26.0 220.5 0.0 0.0   Net earnings   0.0 -12.5 33.7 -251.0 20.0 172.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -15.3 36.0 -322 26.0 221 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   0.0 0.0 0.0 60.0 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 37.5 71.3 -180 -160 11.8 -38.2 -38.2   Interest-bearing liabilities   0.0 0.0 252 428 443 2.5 38.2 38.2   Balance sheet total (assets)   0.0 279 453 350 378 138 0.0 0.0   Net Debt   0.0 -96.9 144 367 156 -133 38.2 38.2     See the entire balance sheet 1000.0 Volume  2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   0.0 904 90.4 287 90.0 230 0.0 0.0   Gross profit growth   0.0% 0.0% -90.0% 217.6% -68.6% 155.5% -100.0% 0.0%   Employees   0 1 0 1 1 1 0 0   Employee growth %   0.0% 0.0% -100.0% 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)   0 279 453 350 378 138 0 0   Balance sheet change%   0.0% 0.0% 62.5% -22.7% 8.0% -63.6% -100.0% 0.0%   Added value   0.0 -3.2 52.9 -287.0 63.0 221.0 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 41 -77 0 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 -1.0 1.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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% -0.4% 58.6% -106.6% 48.9% 96.1% 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% -1.2% 14.5% -62.3% 8.2% 65.4% 0.0% 0.0%   ROI %   0.0% -8.6% 29.4% -81.0% 10.0% 94.1% 0.0% 0.0%   ROE %   0.0% -33.2% 62.0% -119.2% 5.5% 88.3% 0.0% 0.0%   1000.0 Solidity  2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   0.0% 13.5% 15.7% -34.0% -29.7% 8.6% -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% 2,992.8% 271.8% -127.9% 255.7% -60.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 353.0% -237.8% -276.9% 21.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 13.5% 4.7% 4.1% 0.2% 0.0% 0.0%   1000.0 Liquidity  2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   0.0 1.2 1.0 0.5 0.7 1.2 0.0 0.0   Current Ratio   0.0 1.2 1.2 0.6 0.7 1.2 0.0 0.0   Cash and cash equivalent   0.0 96.9 107.8 61.0 287.0 135.1 0.0 0.0   1000.0 Capital use efficiency  2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 37.5 71.3 -235.0 -154.0 18.1 -19.1 -19.1   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 -3 0 -287 63 221 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -3 0 -287 61 221 0 0   EBIT / employee   0 -3 0 -306 44 221 0 0   Net earnings / employee   0 -12 0 -251 20 172 0 0