Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

OUIOUI 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   2.0% 2.4% 3.7% 1.8% 1.5% 1.4% 8.4% 8.4%   Credit score (0-100)   71 63 50 71 75 78 29 29   Credit rating   A BBB BBB A A A BB BB   Credit limit (kDKK)   1.3 0.1 0.0 4.0 28.8 58.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -67.3 -90.4 13.2 712 841 903 0.0 0.0   EBITDA   -67.3 -90.4 -137 111 165 200 0.0 0.0   EBIT   -67.3 -90.4 -137 111 165 200 0.0 0.0   Pre-tax profit (PTP)   1,906.3 194.7 -308.1 462.9 580.2 904.6 0.0 0.0   Net earnings   1,906.3 196.0 -285.7 393.5 443.9 684.8 0.0 0.0   Pre-tax profit without non-rec. items   1,906 195 -308 463 580 905 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   6,499 6,587 6,638 6,917 7,243 7,806 7,621 7,621   Interest-bearing liabilities   310 367 458 652 1,307 1,051 0.0 0.0   Balance sheet total (assets)   6,818 6,965 7,260 8,264 8,979 9,642 7,621 7,621   Net Debt   -5,988 -5,885 -6,047 -4,993 -4,548 -5,519 -7,621 -7,621     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   -67.3 -90.4 13.2 712 841 903 0.0 0.0   Gross profit growth   41.5% -34.4% 0.0% 5,294.7% 18.2% 7.3% -100.0% 0.0%   Employees   0 0 1 1 1 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)   6,818 6,965 7,260 8,264 8,979 9,642 7,621 7,621   Balance sheet change%   31.1% 2.2% 4.2% 13.8% 8.7% 7.4% -21.0% 0.0%   Added value   -67.3 -90.4 -137.0 110.6 165.0 200.1 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 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 -4.0 -5.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   100.0% 100.0% -1,038.6% 15.5% 19.6% 22.2% 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 %   36.5% 6.3% -2.6% 6.2% 8.8% 10.1% 0.0% 0.0%   ROI %   37.5% 6.3% -2.6% 6.6% 9.4% 10.8% 0.0% 0.0%   ROE %   34.1% 3.0% -4.3% 5.8% 6.3% 9.1% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   95.3% 94.6% 91.4% 83.7% 80.7% 81.0% 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, %   8,895.2% 6,507.3% 4,414.3% -4,516.3% -2,756.1% -2,758.3% 0.0% 0.0%   Gearing %   4.8% 5.6% 6.9% 9.4% 18.0% 13.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   117.3% 71.2% 29.7% 3.9% 17.8% 3.2% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   20.9 17.7 11.1 4.9 4.4 5.2 0.0 0.0   Current Ratio   21.0 18.2 11.6 5.1 4.7 5.4 0.0 0.0   Cash and cash equivalent   6,297.4 6,251.7 6,505.5 5,645.0 5,854.9 6,570.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   2,272.1 1,260.1 570.5 228.7 1,063.0 1,464.6 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 -137 111 165 200 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -137 111 165 200 0 0   EBIT / employee   0 0 -137 111 165 200 0 0   Net earnings / employee   0 0 -286 393 444 685 0 0