Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FactoryHouse 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 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Bankruptcy risk for industry   3.8% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 17.7% 5.5% 8.0% 7.9% 3.4% 18.0% 18.0%   Credit score (0-100)   0 11 43 32 32 54 7 7   Credit rating   N/A B BBB BB 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 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 -8.2 -1,249 -11,461 -5,101 8,779 0.0 0.0   EBITDA   0.0 -8.2 -1,249 -11,484 -5,109 8,505 0.0 0.0   EBIT   0.0 -8.2 -2,068 -14,197 -8,535 3,227 0.0 0.0   Pre-tax profit (PTP)   0.0 -8.2 -2,241.8 -15,671.9 -10,256.8 -3,816.5 0.0 0.0   Net earnings   0.0 -6.5 -1,724.7 -12,028.7 -8,005.7 -2,974.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -8.2 -2,242 -15,672 -10,257 -3,816 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Tangible assets total   0.0 0.0 1,259 1,607 8,552 7,858 0.0 0.0   Shareholders equity total   0.0 43.5 -1,681 -13,710 -21,716 -24,691 -30,005 -30,005   Interest-bearing liabilities   0.0 0.0 13,943 21,538 47,709 134,270 30,005 30,005   Balance sheet total (assets)   0.0 51.0 18,689 19,778 36,888 125,352 0.0 0.0   Net Debt   0.0 -49.3 13,943 18,470 47,709 132,944 30,005 30,005     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 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 -8.2 -1,249 -11,461 -5,101 8,779 0.0 0.0   Gross profit growth   0.0% 0.0% -15,136.9% -817.3% 55.5% 0.0% -100.0% 0.0%   Employees   0 1 1 1 1 37 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 3,600.0% -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 51 18,689 19,778 36,888 125,352 0 0   Balance sheet change%   0.0% 0.0% 36,575.6% 5.8% 86.5% 239.8% -100.0% 0.0%   Added value   0.0 -8.2 -1,249.4 -11,483.6 -5,821.3 8,505.0 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 6,960 -369 3,478 -7,699 -14,606 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 -3.0 -4.0 1.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 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% 100.0% 165.5% 123.9% 167.3% 36.8% 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% -16.1% -20.3% -52.7% -18.5% 4.3% 0.0% 0.0%   ROI %   0.0% -18.9% -26.7% -76.8% -24.6% 4.9% 0.0% 0.0%   ROE %   0.0% -15.1% -18.4% -62.5% -28.3% -3.7% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Equity ratio %   0.0% 85.3% -8.3% -40.9% -37.1% -16.5% -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% 601.2% -1,115.9% -160.8% -933.8% 1,563.1% 0.0% 0.0%   Gearing %   0.0% 0.0% -829.3% -157.1% -219.7% -543.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 2.5% 8.3% 5.0% 9.1% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Quick Ratio   0.0 6.8 0.2 0.3 0.2 0.6 0.0 0.0   Current Ratio   0.0 6.8 0.5 0.3 0.3 0.7 0.0 0.0   Cash and cash equivalent   0.0 49.3 0.0 3,068.3 0.2 1,326.0 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 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 43.5 -9,005.5 -25,003.4 -40,180.6 -40,746.2 -15,002.3 -15,002.3   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 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 -8 -1,249 -11,484 -5,821 230 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -8 -1,249 -11,484 -5,109 230 0 0   EBIT / employee   0 -8 -2,068 -14,197 -8,535 87 0 0   Net earnings / employee   0 -7 -1,725 -12,029 -8,006 -80 0 0