Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Slow Clap 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.5% 2.5%   Bankruptcy risk   39.0% 35.7% 11.7% 13.6% 13.9% 4.2% 17.6% 17.3%   Credit score (0-100)   0 1 20 15 15 47 9 9   Credit rating   C C BB BB BB BBB B BB   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)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   348 363 148 68.4 1,456 1,139 0.0 0.0   EBITDA   -653 -281 62.7 -27.9 1,188 236 0.0 0.0   EBIT   -653 -287 56.8 -33.2 1,188 231 0.0 0.0   Pre-tax profit (PTP)   -665.9 -297.9 55.7 -34.2 1,433.0 232.3 0.0 0.0   Net earnings   -665.9 -297.9 55.7 -27.9 1,381.7 178.4 0.0 0.0   Pre-tax profit without non-rec. items   -666 -298 55.7 -34.2 1,433 232 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   17.1 11.2 5.4 0.0 0.0 49.5 0.0 0.0   Shareholders equity total   -266 -369 -313 -341 1,040 419 30.7 30.7   Interest-bearing liabilities   30.8 2.2 201 201 217 270 0.0 0.0   Balance sheet total (assets)   433 125 180 146 2,204 801 30.7 30.7   Net Debt   -146 -12.1 79.4 127 -1,268 -457 -30.7 -30.7     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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   348 363 148 68.4 1,456 1,139 0.0 0.0   Gross profit growth   -55.6% 4.3% -59.2% -53.7% 2,028.3% -21.8% -100.0% 0.0%   Employees   2 2 0 0 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)   433 125 180 146 2,204 801 31 31   Balance sheet change%   -30.4% -71.1% 44.0% -18.7% 1,404.7% -63.7% -96.2% 0.0%   Added value   -653.0 -281.3 62.7 -27.9 1,193.4 236.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   17 -12 -12 -11 0 44 -50 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 1.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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 (%)   -187.8% -79.2% 38.4% -48.6% 81.6% 20.2% 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 %   -88.3% -47.7% 11.5% -6.8% 107.1% 15.5% 0.0% 0.0%   ROI %   -3,690.8% -1,723.4% 55.9% -16.5% 197.5% 23.9% 0.0% 0.0%   ROE %   -126.1% -106.7% 36.5% -17.1% 232.8% 24.4% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   -50.8% -74.7% -63.5% -70.0% 47.2% 52.3% 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, %   22.3% 4.3% 126.7% -454.7% -106.7% -193.8% 0.0% 0.0%   Gearing %   -11.6% -0.6% -64.2% -58.9% 20.9% 64.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   76.7% 81.7% 1.1% 0.5% 3.8% 0.1% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.8 0.2 0.4 0.5 1.9 2.0 0.0 0.0   Current Ratio   0.6 0.2 0.4 0.5 1.9 2.0 0.0 0.0   Cash and cash equivalent   176.5 14.3 121.7 74.5 1,485.0 727.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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   -283.5 -380.3 -318.7 -140.1 1,040.4 370.4 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -327 -141 0 0 1,193 236 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -327 -141 0 0 1,188 236 0 0   EBIT / employee   -327 -144 0 0 1,188 231 0 0   Net earnings / employee   -333 -149 0 0 1,382 178 0 0