Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CERTA WEB 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% 1.5% 1.5%   Bankruptcy risk   19.3% 22.0% 29.6% 22.8% 19.1% 11.7% 15.8% 15.8%   Credit score (0-100)   7 5 1 3 6 19 12 12   Credit rating   B B C B B 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   0 0 0 0 0 0 0 0   Gross profit   931 0.0 353 424 151 199 0.0 0.0   EBITDA   35.1 58.6 360 324 65.6 37.1 0.0 0.0   EBIT   -49.2 58.6 360 324 65.6 37.1 0.0 0.0   Pre-tax profit (PTP)   -70.1 33.1 337.7 322.1 59.9 36.5 0.0 0.0   Net earnings   -55.5 25.8 256.5 278.5 45.9 24.7 0.0 0.0   Pre-tax profit without non-rec. items   -70.1 33.1 338 322 59.9 36.5 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   -572 -546 -290 -11.5 34.4 59.1 -20.9 -20.9   Interest-bearing liabilities   305 348 162 0.0 70.9 137 121 121   Balance sheet total (assets)   199 167 91.7 185 180 277 100 100   Net Debt   305 348 162 -0.7 68.8 87.0 121 121     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   931 0.0 353 424 151 199 0.0 0.0   Gross profit growth   8.7% -100.0% 0.0% 19.9% -64.4% 32.4% -100.0% 0.0%   Employees   0 0 0 0 0 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   199 167 92 185 180 277 100 100   Balance sheet change%   -22.7% -16.4% -44.9% 101.9% -2.6% 53.5% -63.9% 0.0%   Added value   35.1 58.6 360.1 324.2 65.6 37.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -169 14 0 -14 0 100 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 1.0 2.0 3.0 4.0 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 (%)   -5.3% 0.0% 101.9% 76.5% 43.6% 18.6% 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 %   -6.4% 7.9% 65.8% 112.1% 35.0% 16.2% 0.0% 0.0%   ROI %   -17.0% 18.0% 141.4% 401.0% 125.5% 24.6% 0.0% 0.0%   ROE %   -24.3% 14.1% 198.6% 201.2% 41.8% 52.9% 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 %   -74.2% -76.6% -76.0% -5.8% 19.0% 21.3% -17.3% -17.3%   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, %   868.4% 592.9% 44.9% -0.2% 104.9% 234.6% 0.0% 0.0%   Gearing %   -53.2% -63.6% -55.8% 0.0% 206.5% 231.3% -577.7% -577.7%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.2% 7.8% 8.8% 2.6% 17.2% 0.5% 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   0.3 0.2 0.2 0.9 1.0 0.7 0.0 0.0   Current Ratio   0.3 0.2 0.2 0.9 1.0 0.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.7 2.1 49.6 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   -572.3 -560.0 -303.5 -11.5 4.1 -71.2 -60.5 -60.5   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 0 0 0 0 37 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 37 0 0   EBIT / employee   0 0 0 0 0 37 0 0   Net earnings / employee   0 0 0 0 0 25 0 0