Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Slap A 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 N/A 2017 N/A 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% 0.0% 0.0% 6.8% 8.8% 6.6% 20.5% 20.5%   Credit score (0-100)   0 0 0 37 29 36 4 4   Credit rating   N/A N/A N/A BBB BB 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 N/A 2017 N/A 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 0.0 0.0 681 487 763 0.0 0.0   EBITDA   0.0 0.0 0.0 -245 -204 172 0.0 0.0   EBIT   0.0 0.0 0.0 -305 -264 108 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 -332.7 -281.9 92.0 0.0 0.0   Net earnings   0.0 0.0 0.0 -259.5 -355.1 92.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 -333 -282 92.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Tangible assets total   0.0 0.0 0.0 120 90.0 0.0 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 -209 -565 -473 -523 -523   Interest-bearing liabilities   0.0 0.0 0.0 743 923 1,051 523 523   Balance sheet total (assets)   0.0 0.0 0.0 637 495 954 0.0 0.0   Net Debt   0.0 0.0 0.0 683 786 964 523 523     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 N/A 2017 N/A 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 0.0 0.0 681 487 763 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% -28.6% 56.9% -100.0% 0.0%   Employees   0 0 0 2 2 2 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)   0 0 0 637 495 954 0 0   Balance sheet change%   0.0% 0.0% 0.0% 0.0% -22.3% 92.8% -100.0% 0.0%   Added value   0.0 0.0 0.0 -245.4 -204.0 171.5 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 0 180 -120 -244 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 0.0 -1.0 -2.0 1.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 N/A 2017 N/A 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% 0.0% 0.0% -44.8% -54.3% 14.1% 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% 0.0% 0.0% -36.1% -27.7% 8.7% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% -41.1% -31.4% 10.8% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% -40.8% -62.8% 12.7% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Equity ratio %   0.0% 0.0% 0.0% -24.8% -53.3% -33.1% -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% 0.0% -278.5% -385.1% 562.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% -354.7% -163.4% -222.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 7.4% 2.2% 1.6% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 N/A 2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Quick Ratio   0.0 0.0 0.0 0.3 1.3 0.5 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.5 1.7 0.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 59.6 137.2 87.0 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 N/A 2017 N/A 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 0.0 0.0 -373.7 91.3 -741.4 -261.3 -261.3   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 N/A 2017 N/A 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 0 0 -123 -102 86 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 -123 -102 86 0 0   EBIT / employee   0 0 0 -153 -132 54 0 0   Net earnings / employee   0 0 0 -130 -178 46 0 0