Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Moot ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

/mount/enginehtml/companyviews/145/664466/images/gp_graph_last-year_2022.png?v=1734880963556 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% 3.1% 3.1%   Bankruptcy risk   18.9% 26.1% 20.3% 37.4% 5.3% 12.7% 17.6% 17.6%   Credit score (0-100)   8 3 5 0 41 17 9 9   Credit rating   B B B C BBB BB 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)  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   -1,167 -1,375 884 1,930 1,735 1,900 0.0 0.0   EBITDA   -2,946 -3,007 -66.0 -557 -38.3 -993 0.0 0.0   EBIT   -3,054 -3,094 -116 -645 -195 -1,166 0.0 0.0   Pre-tax profit (PTP)   -2,913.5 -3,164.0 -116.5 -650.5 -212.2 -1,168.8 0.0 0.0   Net earnings   -2,904.9 -3,158.6 -119.8 -655.3 -225.1 -1,163.8 0.0 0.0   Pre-tax profit without non-rec. items   -2,913 -3,164 -117 -650 -212 -1,169 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   218 216 198 309 711 510 0.0 0.0   Shareholders equity total   171 13.4 -106 -762 363 -801 -2,301 -2,301   Interest-bearing liabilities   9.7 134 62.9 56.6 300 1,117 2,301 2,301   Balance sheet total (assets)   608 501 999 668 1,153 948 0.0 0.0   Net Debt   -51.6 100 -265 -5.9 191 1,110 2,301 2,301     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   -1,167 -1,375 884 1,930 1,735 1,900 0.0 0.0   Gross profit growth   -157.4% -17.9% 0.0% 118.4% -10.1% 9.5% -100.0% 0.0%   Employees   2 3 3 7 5 5 0 0   Employee growth %   100.0% 50.0% 0.0% 133.3% -28.6% 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)   608 501 999 668 1,153 948 0 0   Balance sheet change%   -81.8% -17.6% 99.4% -33.2% 72.8% -17.8% -100.0% 0.0%   Added value   -2,945.6 -3,006.6 -66.0 -557.2 -107.1 -993.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -120 -90 -67 22 245 -373 -510 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 -4.0 -5.0 -5.0 -5.0 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 (%)   261.8% 225.0% -13.1% -33.4% -11.3% -61.3% 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 %   -147.6% -557.9% -14.3% -50.9% -15.1% -80.2% 0.0% 0.0%   ROI %   -178.3% -1,885.1% -108.6% -1,020.7% -52.5% -128.3% 0.0% 0.0%   ROE %   -178.9% -3,424.0% -23.7% -78.6% -43.7% -177.5% 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 %   28.1% 2.7% -9.6% -53.3% 31.5% -45.8% -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, %   1.8% -3.3% 401.3% 1.1% -498.6% -111.7% 0.0% 0.0%   Gearing %   5.7% 999.1% -59.1% -7.4% 82.6% -139.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   17.3% 97.3% 2.0% 8.5% 9.5% 0.8% 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   0.9 0.5 0.7 0.2 0.5 0.6 0.0 0.0   Current Ratio   0.9 0.5 0.7 0.2 0.5 0.6 0.0 0.0   Cash and cash equivalent   61.2 33.5 327.9 62.5 109.0 7.2 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   -46.6 -221.7 -324.3 -1,085.7 -350.3 -318.8 -1,150.3 -1,150.3   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   -1,473 -1,002 -22 -80 -21 -199 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -1,473 -1,002 -22 -80 -8 -199 0 0   EBIT / employee   -1,527 -1,031 -39 -92 -39 -233 0 0   Net earnings / employee   -1,452 -1,053 -40 -94 -45 -233 0 0