Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Til Tops Nivå Aps Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 1.5% 1.5%   Bankruptcy risk   16.1% 16.1% 16.1% 29.7% 12.3% 12.9% 15.2% 15.0%   Credit score (0-100)   12 12 11 1 18 17 13 14   Credit rating   BB BB BB C BB BB 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   72 62 52 0 0 27 27 27   Gross profit   25.7 32.3 33.0 28.9 31.3 16.9 0.0 0.0   EBITDA   -12.0 -5.9 -2.0 11.9 12.5 4.6 0.0 0.0   EBIT   -176 -170 -167 -146 2.5 4.6 0.0 0.0   Pre-tax profit (PTP)   -200.7 -199.9 -197.5 -146.9 1.7 3.6 0.0 0.0   Net earnings   -200.7 -199.9 -197.5 -146.9 1.7 3.6 0.0 0.0   Pre-tax profit without non-rec. items   -201 -200 -197 -147 1.7 3.6 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   493 329 159 0.6 0.6 0.5 0.0 0.0   Shareholders equity total   -158 -358 -523 -702 -701 -697 -747 -747   Interest-bearing liabilities   592 626 626 653 658 658 747 747   Balance sheet total (assets)   494 332 159 0.6 0.6 0.5 0.0 0.0   Net Debt   591 622 626 653 658 658 747 747     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   72 62 52 0 0 27 27 27   Net sales growth   0.0% -13.8% -15.5% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   25.7 32.3 33.0 28.9 31.3 16.9 0.0 0.0   Gross profit growth   0.0% 25.8% 2.2% -12.5% 8.2% -45.8% -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)   494 332 159 1 1 1 0 0   Balance sheet change%   1.4% -32.8% -52.3% -99.6% -4.3% -16.7% -100.0% 0.0%   Added value   -12.0 -5.9 -2.0 11.9 160.5 4.6 0.0 0.0   Added value %   -16.7% -9.6% -3.9% 0.0% 0.0% 17.3% 0.0% 0.0%   Investments   -9 -329 -335 -316 -10 -0 -1 0   Net sales trend   0.0 -1.0 -2.0 -3.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 -4.0 -5.0 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 %   -16.7% -9.6% -3.9% 0.0% 0.0% 17.3% 0.0% 0.0%   EBIT %   -246.5% -276.0% -319.1% 0.0% 0.0% 17.3% 0.0% 0.0%   EBIT to gross profit (%)   -687.1% -527.6% -504.5% -505.8% 8.2% 27.4% 0.0% 0.0%   Net Earnings %   -280.3% -323.9% -378.4% 0.0% 0.0% 13.5% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -50.5% -57.4% -63.2% 0.0% 0.0% 13.5% 0.0% 0.0%   Pre tax profit less extraordinaries %   -280.3% -323.9% -378.4% 0.0% 0.0% 13.5% 0.0% 0.0%   ROA %   -31.0% -25.4% -24.3% -21.1% 0.4% 0.7% 0.0% 0.0%   ROI %   -36.0% -28.0% -26.6% -22.9% 0.4% 0.7% 0.0% 0.0%   ROE %   -74.7% -48.4% -80.4% -184.5% 284.9% 661.8% 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 %   -24.2% -51.9% -76.7% -99.9% -99.9% -99.9% -100.0% -100.0%   Relative indebtedness %   911.4% 1,118.3% 1,305.8% 0.0% 0.0% 2,595.8% 2,780.1% 2,780.1%   Relative net indebtedness %   910.1% 1,112.8% 1,305.8% 0.0% 0.0% 2,595.8% 2,780.1% 2,780.1%   Net int. bear. debt to EBITDA, %   -4,939.0% -10,507.7% -30,663.2% 5,475.7% 5,240.1% 14,170.9% 0.0% 0.0%   Gearing %   -374.7% -174.7% -119.6% -93.0% -93.9% -94.3% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.2% 4.8% 4.9% 0.1% 0.1% 0.2% 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   0.9 3.4 0.0 0.0 0.0 0.0 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)   478.8 803.2 859.1 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   1.3% 5.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -651.5 -686.9 -681.5 -703.0 -701.2 -697.4 -373.5 -373.5   Net working capital %   -910.1% -1,112.8% -1,305.8% 0.0% 0.0% -2,595.8% -1,390.0% -1,390.0%   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 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