Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EXPRESS PACK 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  2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.9%   Bankruptcy risk   0.0% 4.9% 9.1% 13.9% 5.5% 6.9% 20.6% 17.2%   Credit score (0-100)   0 46 28 16 40 34 4 10   Credit rating   N/A BBB BB BB BBB 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)  2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 1,103 119 -143 546 354 0.0 0.0   EBITDA   0.0 378 -294 -445 484 -231 0.0 0.0   EBIT   0.0 378 -330 -494 428 -259 0.0 0.0   Pre-tax profit (PTP)   0.0 376.5 -332.2 -536.7 421.0 -261.8 0.0 0.0   Net earnings   0.0 376.5 -332.2 -540.3 496.2 -209.5 0.0 0.0   Pre-tax profit without non-rec. items   0.0 376 -332 -537 421 -262 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   0.0 64.0 142 194 138 110 0.0 0.0   Shareholders equity total   0.0 426 94.2 -446 50.1 -159 -209 -209   Interest-bearing liabilities   0.0 -212 212 722 760 1,099 209 209   Balance sheet total (assets)   0.0 704 523 375 1,143 1,059 0.0 0.0   Net Debt   0.0 -578 -78.8 699 414 859 209 209     See the entire balance sheet 1000.0 Volume  2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 1,103 119 -143 546 354 0.0 0.0   Gross profit growth   0.0% 0.0% -89.2% 0.0% 0.0% -35.3% -100.0% 0.0%   Employees   0 2 1 1 0 0 0 0   Employee growth %   0.0% 0.0% -50.0% 0.0% -100.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0 704 523 375 1,143 1,059 0 0   Balance sheet change%   0.0% 0.0% -25.8% -28.2% 204.6% -7.4% -100.0% 0.0%   Added value   0.0 378.1 -294.3 -445.3 476.4 -231.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 64 42 4 -111 -55 -110 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 -1.0 -2.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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% 34.3% -276.0% 344.9% 78.4% -73.2% 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 %   0.0% 53.7% -53.7% -73.5% 43.6% -21.9% 0.0% 0.0%   ROI %   0.0% 176.1% -126.5% -96.0% 55.9% -27.1% 0.0% 0.0%   ROE %   0.0% 88.3% -127.6% -230.2% 233.3% -37.8% 0.0% 0.0%   1000.0 Solidity  2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   0.0% 60.5% 18.0% -54.3% 4.4% -13.1% -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% -153.0% 26.8% -157.0% 85.7% -371.5% 0.0% 0.0%   Gearing %   0.0% -49.7% 225.2% -162.0% 1,517.5% -689.6% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% -1.5% 1,327.2% 9.2% 1.0% 0.3% 0.0% 0.0%   1000.0 Liquidity  2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.0 2.2 0.9 0.1 0.5 0.4 0.0 0.0   Current Ratio   0.0 2.3 0.9 0.2 0.9 0.7 0.0 0.0   Cash and cash equivalent   0.0 366.6 291.0 23.1 345.9 239.5 0.0 0.0   1000.0 Capital use efficiency  2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   0.0 362.5 -47.4 -675.6 -123.9 -305.8 -104.7 -104.7   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 189 -294 -445 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 189 -294 -445 0 0 0 0   EBIT / employee   0 189 -330 -494 0 0 0 0   Net earnings / employee   0 188 -332 -540 0 0 0 0