Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Powerjobsøgernes Landsorganisation 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   14.2% 20.0% 48.0% 31.4% 29.7% 30.4% 18.0% 17.8%   Credit score (0-100)   16 6 0 1 1 1 8 9   Credit rating   BB B C C C C B B   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   1,548 2,291 1,883 2,938 2,894 2,146 2,146 2,146   Gross profit   1,347 1,825 1,329 2,296 2,474 1,972 0.0 0.0   EBITDA   -7.0 6.7 -817 -236 -21.1 592 0.0 0.0   EBIT   -13.3 0.4 -823 -243 -25.3 592 0.0 0.0   Pre-tax profit (PTP)   -20.3 -4.5 -822.8 -247.1 -35.4 572.7 0.0 0.0   Net earnings   -20.3 -4.5 -822.8 -247.1 -35.4 572.7 0.0 0.0   Pre-tax profit without non-rec. items   -20.3 -4.5 -823 -247 -35.4 573 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   -140 -145 -967 -1,215 -1,250 -677 -677 -677   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 677 677   Balance sheet total (assets)   252 454 511 426 429 206 0.0 0.0   Net Debt   -227 -272 -485 -377 -416 -156 677 677     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   1,548 2,291 1,883 2,938 2,894 2,146 2,146 2,146   Net sales growth   0.0% 47.9% -17.8% 56.0% -1.5% -25.8% 0.0% 0.0%   Gross profit   1,347 1,825 1,329 2,296 2,474 1,972 0.0 0.0   Gross profit growth   0.0% 35.5% -27.2% 72.8% 7.7% -20.3% -100.0% 0.0%   Employees   3 4 6 7 7 4 0 0   Employee growth %   0.0% 33.3% 50.0% 16.7% 0.0% -42.9% -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)   252 454 511 426 429 206 0 0   Balance sheet change%   0.0% 80.2% 12.4% -16.6% 0.8% -52.1% -100.0% 0.0%   Added value   -7.0 6.7 -816.9 -236.5 -19.0 591.5 0.0 0.0   Added value %   -0.5% 0.3% -43.4% -8.1% -0.7% 27.6% 0.0% 0.0%   Investments   17 -13 -13 -13 -8 0 0 0   Net sales trend   0.0 1.0 -1.0 1.0 -1.0 -2.0 0.0 0.0   EBIT trend   -1.0 1.0 -1.0 -2.0 -3.0 1.0 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 %   -0.5% 0.3% -43.4% -8.1% -0.7% 27.6% 0.0% 0.0%   EBIT %   -0.9% 0.0% -43.7% -8.3% -0.9% 27.6% 0.0% 0.0%   EBIT to gross profit (%)   -1.0% 0.0% -62.0% -10.6% -1.0% 30.0% 0.0% 0.0%   Net Earnings %   -1.3% -0.2% -43.7% -8.4% -1.2% 26.7% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -0.9% 0.1% -43.4% -8.2% -1.1% 26.7% 0.0% 0.0%   Pre tax profit less extraordinaries %   -1.3% -0.2% -43.7% -8.4% -1.2% 26.7% 0.0% 0.0%   ROA %   -3.4% 0.1% -79.3% -15.6% -1.5% 46.2% 0.0% 0.0%   ROI %   0.0% 0.0% -799.1% -117.8% -24.6% 0.0% 0.0% 0.0%   ROE %   -8.1% -1.3% -170.5% -52.8% -8.3% 180.4% 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 %   -35.7% -24.1% -65.4% -74.0% -74.4% -76.7% -100.0% -100.0%   Relative indebtedness %   25.3% 26.2% 78.5% 55.8% 58.0% 41.1% 31.6% 31.6%   Relative net indebtedness %   10.7% 14.3% 52.8% 43.0% 43.7% 33.9% 31.6% 31.6%   Net int. bear. debt to EBITDA, %   3,242.3% -4,059.1% 59.3% 159.5% 1,968.9% -26.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   0.6 0.7 0.4 0.3 0.3 0.3 0.0 0.0   Current Ratio   0.6 0.7 0.4 0.3 0.3 0.3 0.0 0.0   Cash and cash equivalent   226.5 272.5 484.7 377.2 416.0 155.7 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)   0.1 25.0 0.1 0.0 0.0 8.5 0.0 0.0   Trade creditors turnover (days)   27.2 39.2 46.1 34.1 28.4 48.2 0.0 0.0   Current assets / Net sales %   14.8% 19.1% 26.6% 14.4% 14.8% 9.6% 0.0% 0.0%   Net working capital   -163.2 -161.4 -771.9 -1,012.8 -1,044.0 -457.2 -338.7 -338.7   Net working capital %   -10.5% -7.0% -41.0% -34.5% -36.1% -21.3% -15.8% -15.8%   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   516 573 314 420 413 537 0 0   Added value / employee   -2 2 -136 -34 -3 148 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -2 2 -136 -34 -3 148 0 0   EBIT / employee   -4 0 -137 -35 -4 148 0 0   Net earnings / employee   -7 -1 -137 -35 -5 143 0 0