Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RED POST 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   0.8% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 2.9% 6.0% 6.8% 7.6% 20.9% 24.0% 23.6%   Credit score (0-100)   0 61 41 37 33 5 3 3   Credit rating   N/A BBB BBB BBB 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)  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 1,536 1,659 422 1,337 183 0.0 0.0   EBITDA   0.0 388 354 -466 578 -272 0.0 0.0   EBIT   0.0 85.0 173 -650 480 -272 0.0 0.0   Pre-tax profit (PTP)   0.0 216.0 -738.8 -680.6 -67.9 -272.3 0.0 0.0   Net earnings   0.0 164.0 -772.8 -740.5 -67.9 -302.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 216 -739 -681 -67.9 -272 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   0.0 474 293 266 97.8 0.0 0.0 0.0   Shareholders equity total   0.0 822 49.2 130 130 132 2.1 2.1   Interest-bearing liabilities   0.0 1,052 1,421 621 158 0.0 0.0 0.0   Balance sheet total (assets)   0.0 2,487 2,044 938 447 259 2.1 2.1   Net Debt   0.0 652 878 438 -164 -232 -2.1 -2.1     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 1,536 1,659 422 1,337 183 0.0 0.0   Gross profit growth   0.0% 0.0% 8.0% -74.6% 216.8% -86.3% -100.0% 0.0%   Employees   0 5 0 0 2 1 0 0   Employee growth %   0.0% 0.0% -100.0% 0.0% 0.0% -50.0% -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 2,487 2,044 938 447 259 2 2   Balance sheet change%   0.0% 0.0% -17.8% -54.1% -52.3% -42.1% -99.2% 0.0%   Added value   0.0 388.0 354.2 -466.4 663.7 -272.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 171 -362 -211 -266 -98 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 2.0 -1.0 1.0 -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% 5.5% 10.4% -154.1% 35.9% -148.8% 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% 9.0% 7.6% -43.6% 147.4% -77.1% 0.0% 0.0%   ROI %   0.0% 12.0% 10.4% -58.6% -11.9% -129.5% 0.0% 0.0%   ROE %   0.0% 20.0% -177.4% -826.4% -52.2% -230.9% 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% 33.1% 2.4% 13.9% 29.1% 51.1% 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% 168.0% 247.8% -93.8% -28.4% 85.3% 0.0% 0.0%   Gearing %   0.0% 128.0% 2,886.0% 477.6% 121.7% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 1.5% 73.8% 3.0% 1.5% 0.1% 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 0.8 0.6 1.1 2.0 0.0 0.0   Current Ratio   0.0 1.0 0.8 0.6 1.1 2.0 0.0 0.0   Cash and cash equivalent   0.0 400.0 543.1 183.4 322.4 232.2 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 78.0 -438.8 -349.2 24.2 132.1 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 78 0 0 332 -272 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 78 0 0 289 -272 0 0   EBIT / employee   0 17 0 0 240 -272 0 0   Net earnings / employee   0 33 0 0 -34 -303 0 0