Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Selskabet af 22. februar 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   4.8% 3.3% 2.7% 12.9% 17.5% 17.7% 20.1% 20.1%   Credit score (0-100)   46 55 59 17 8 9 6 6   Credit rating   BBB BBB BBB BB B B 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,151 3,818 5,992 3,670 -3.4 -0.9 0.0 0.0   EBITDA   -61.7 -22.9 1,781 3,669 -3.4 -0.9 0.0 0.0   EBIT   -61.7 -22.9 1,781 3,669 -3.4 -0.9 0.0 0.0   Pre-tax profit (PTP)   668.0 2,722.5 3,762.3 3,725.3 41.5 20.7 0.0 0.0   Net earnings   507.3 2,098.0 2,947.3 2,945.2 31.0 16.0 0.0 0.0   Pre-tax profit without non-rec. items   668 2,723 3,762 3,725 41.5 20.7 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   6,194 7,092 8,239 8,935 866 882 83.5 83.5   Interest-bearing liabilities   42.1 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   19,891 18,913 19,334 10,224 876 886 83.5 83.5   Net Debt   -310 -452 -776 -309 -876 -886 -83.5 -83.5     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   4,151 3,818 5,992 3,670 -3.4 -0.9 0.0 0.0   Gross profit growth   -74.9% -8.0% 56.9% -38.7% 0.0% 73.9% 0.0% 0.0%   Employees   6 6 6 1 1 1 0 0   Employee growth %   -53.8% 0.0% 0.0% -83.3% 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)   19,891 18,913 19,334 10,224 876 886 84 84   Balance sheet change%   -13.5% -4.9% 2.2% -47.1% -91.4% 1.2% -90.6% 0.0%   Added value   -61.7 -22.9 1,780.6 3,668.6 -3.4 -0.9 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 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   -1.0 -2.0 1.0 2.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   -1.5% -0.6% 29.7% 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 %   5.0% 15.5% 20.5% 26.0% 0.9% 2.3% 0.0% 0.0%   ROI %   11.5% 35.1% 41.1% 40.3% 1.0% 2.4% 0.0% 0.0%   ROE %   6.8% 31.6% 38.4% 34.3% 0.6% 1.8% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   31.1% 37.5% 42.6% 87.4% 98.8% 99.5% 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, %   502.7% 1,973.8% -43.6% -8.4% 25,832.5% 100,233.0% 0.0% 0.0%   Gearing %   0.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   954.2% 1,336.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.5 1.4 1.4 7.9 84.0 195.5 0.0 0.0   Current Ratio   1.5 1.4 1.4 7.9 84.0 195.5 0.0 0.0   Cash and cash equivalent   352.4 451.9 776.4 309.4 876.0 886.1 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   5,604.8 4,010.6 3,837.5 8,934.5 865.6 881.5 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -10 -4 297 3,669 -3 -1 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -10 -4 297 3,669 -3 -1 0 0   EBIT / employee   -10 -4 297 3,669 -3 -1 0 0   Net earnings / employee   85 350 491 2,945 31 16 0 0