Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Opoint A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.3% 1.7% 1.5% 1.7% 2.2% 2.0% 4.5% 4.4%   Credit score (0-100)   82 73 75 72 65 68 47 47   Credit rating   A A A A BBB A BBB BBB   Credit limit (kDKK)   267.5 22.9 107.3 32.5 1.7 5.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,336 6,151 6,370 8,326 14,908 18,953 0.0 0.0   EBITDA   4,336 6,151 6,370 8,326 14,908 18,953 0.0 0.0   EBIT   819 5,390 5,604 7,547 14,129 17,910 0.0 0.0   Pre-tax profit (PTP)   1,262.0 5,390.0 6,561.0 7,850.0 14,383.0 18,408.0 0.0 0.0   Net earnings   1,617.0 6,738.0 5,364.0 6,122.0 11,210.0 14,355.0 0.0 0.0   Pre-tax profit without non-rec. items   1,262 5,390 6,561 7,850 14,383 18,408 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   12,757 19,495 19,859 20,981 22,191 26,546 11,546 11,546   Interest-bearing liabilities   1,159 906 760 1,196 1,589 2,961 0.0 0.0   Balance sheet total (assets)   14,234 20,677 21,054 23,415 31,706 38,127 11,546 11,546   Net Debt   -2,331 -8,297 -9,385 -12,495 -21,240 -20,855 -4,096 -4,096     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   4,336 6,151 6,370 8,326 14,908 18,953 0.0 0.0   Gross profit growth   132.6% 41.9% 3.6% 30.7% 79.1% 27.1% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   14,234 20,677 21,054 23,415 31,706 38,127 11,546 11,546   Balance sheet change%   -4.9% 45.3% 1.8% 11.2% 35.4% 20.3% -69.7% 0.0%   Added value   4,336.0 6,151.0 6,370.0 8,326.0 14,908.0 18,953.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -7,034 -1,522 -1,483 -1,556 -1,238 3,228 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   18.9% 87.6% 88.0% 90.6% 94.8% 94.5% 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 %   9.4% 32.0% 32.7% 36.7% 53.2% 54.4% 0.0% 0.0%   ROI %   9.5% 32.5% 33.3% 38.2% 63.4% 68.8% 0.0% 0.0%   ROE %   11.7% 41.8% 27.3% 30.0% 51.9% 58.9% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   89.7% 94.3% 94.3% 90.2% 77.4% 70.8% 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, %   -53.8% -134.9% -147.3% -150.1% -142.5% -110.0% 0.0% 0.0%   Gearing %   9.1% 4.6% 3.8% 5.7% 7.2% 11.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.7% 18.6% 31.5% 32.7% 19.5% 25.4% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   5.2 12.4 13.9 8.7 4.6 3.3 0.0 0.0   Current Ratio   5.1 12.4 13.9 8.1 3.1 3.1 0.0 0.0   Cash and cash equivalent   3,490.0 9,203.0 10,145.0 13,691.0 22,829.0 23,816.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   6,082.0 13,455.0 15,444.0 17,343.0 19,294.0 20,736.0 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0