Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Biggerthings.io 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% 2.2% 2.2%   Bankruptcy risk   5.8% 6.4% 7.8% 2.9% 7.1% 3.2% 9.4% 9.4%   Credit score (0-100)   41 38 31 56 33 55 26 26   Credit rating   BBB BBB BB BBB BBB BBB BB 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   0.0 619 1,077 2,616 2,100 4,642 0.0 0.0   EBITDA   528 196 344 1,581 635 2,553 0.0 0.0   EBIT   528 196 344 1,581 635 2,553 0.0 0.0   Pre-tax profit (PTP)   518.8 175.6 278.4 1,494.5 507.5 2,200.6 0.0 0.0   Net earnings   402.4 134.9 212.5 1,149.9 389.0 1,683.9 0.0 0.0   Pre-tax profit without non-rec. items   519 176 278 1,494 507 2,201 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   568 652 865 2,015 1,604 3,088 2,038 2,038   Interest-bearing liabilities   365 750 1,503 1,645 4,552 4,594 0.0 0.0   Balance sheet total (assets)   1,493 1,944 3,488 5,316 8,407 11,153 2,038 2,038   Net Debt   365 750 1,503 1,645 4,542 3,953 -2,038 -2,038     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   0.0 619 1,077 2,616 2,100 4,642 0.0 0.0   Gross profit growth   -100.0% 0.0% 74.1% 142.9% -19.7% 121.0% -100.0% 0.0%   Employees   0 1 1 1 2 3 0 0   Employee growth %   -100.0% 0.0% 0.0% 0.0% 100.0% 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)   1,493 1,944 3,488 5,316 8,407 11,153 2,038 2,038   Balance sheet change%   217.4% 30.2% 79.4% 52.4% 58.1% 32.7% -81.7% 0.0%   Added value   528.3 195.5 344.1 1,580.9 635.3 2,552.7 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 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 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 (%)   0.0% 31.6% 32.0% 60.4% 30.2% 55.0% 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 %   53.9% 11.6% 12.7% 35.9% 9.4% 26.1% 0.0% 0.0%   ROI %   95.4% 17.0% 18.3% 52.5% 13.2% 36.9% 0.0% 0.0%   ROE %   109.8% 22.1% 28.0% 79.9% 21.5% 71.8% 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 %   38.0% 33.6% 24.8% 37.9% 19.1% 27.7% 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, %   69.1% 383.5% 436.7% 104.1% 715.0% 154.9% 0.0% 0.0%   Gearing %   64.3% 114.9% 173.7% 81.6% 283.8% 148.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.4% 4.2% 5.8% 5.5% 4.5% 7.7% 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 0.7 0.9 0.9 0.4 0.7 0.0 0.0   Current Ratio   1.6 1.5 1.3 1.6 1.2 1.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 10.0 640.3 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   567.6 652.5 865.0 2,014.9 1,603.9 3,087.8 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   0 196 344 1,581 318 851 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 196 344 1,581 318 851 0 0   EBIT / employee   0 196 344 1,581 318 851 0 0   Net earnings / employee   0 135 213 1,150 194 561 0 0