Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Selected Group 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  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% 0.6% 0.6%   Bankruptcy risk   0.7% 0.9% 5.8% 1.3% 0.9% 4.4% 7.7% 7.7%   Credit score (0-100)   96 89 40 78 88 46 32 32   Credit rating   AA A BBB A A BBB BB BB   Credit limit (kDKK)   970.5 820.0 0.0 417.4 2,643.7 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   -7.9 -13.3 -1,352 -1,975 -203 -440 0.0 0.0   EBITDA   -7.9 -13.3 -2,152 -1,975 -203 -440 0.0 0.0   EBIT   -7.9 -13.3 -2,152 -1,975 -203 -440 0.0 0.0   Pre-tax profit (PTP)   464.1 3,166.3 58,970.9 4,181.8 10,363.5 -10,491.8 0.0 0.0   Net earnings   475.1 3,180.6 59,298.8 4,247.8 10,394.5 -10,414.0 0.0 0.0   Pre-tax profit without non-rec. items   464 3,166 58,971 4,182 10,363 -10,492 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 0.0 250 250 0.0 0.0   Shareholders equity total   9,310 12,491 8,289 37,537 40,882 30,468 24,391 24,391   Interest-bearing liabilities   0.0 8,671 12,694 5,026 32,651 40,516 0.0 0.0   Balance sheet total (assets)   12,464 21,226 21,484 44,128 73,668 71,095 24,391 24,391   Net Debt   -1,991 8,505 11,431 2,785 31,779 40,495 -24,391 -24,391     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   -7.9 -13.3 -1,352 -1,975 -203 -440 0.0 0.0   Gross profit growth   0.0% -68.7% -10,043.2% -46.1% 89.7% -116.5% 0.0% 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)   12,464 21,226 21,484 44,128 73,668 71,095 24,391 24,391   Balance sheet change%   0.0% 70.3% 1.2% 105.4% 66.9% -3.5% -65.7% 0.0%   Added value   -7.9 -13.3 -2,151.6 -1,975.3 -203.2 -439.9 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 0 250 0 -250 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  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 (%)   100.0% 100.0% 159.2% 100.0% 100.0% 100.0% 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 %   4.3% 21.7% 280.6% 14.4% 20.3% -10.8% 0.0% 0.0%   ROI %   5.8% 24.0% 284.4% 14.9% 20.6% -10.8% 0.0% 0.0%   ROE %   5.1% 29.2% 570.7% 18.5% 26.5% -29.2% 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 %   74.7% 58.8% 38.6% 85.1% 55.5% 42.9% 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, %   25,214.6% -63,829.7% -531.3% -141.0% -15,640.1% -9,206.2% 0.0% 0.0%   Gearing %   0.0% 69.4% 153.1% 13.4% 79.9% 133.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 11.3% 8.9% 6.2% 8.3% 7.3% 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   40.9 1.0 0.1 0.7 1.8 1.7 0.0 0.0   Current Ratio   40.9 1.0 0.1 0.7 1.8 1.7 0.0 0.0   Cash and cash equivalent   1,991.2 165.8 1,262.6 2,240.8 872.0 21.5 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   2,623.7 16.9 -9,126.2 -1,512.4 12,951.4 19,759.6 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 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