Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

QUAKER DENMARK 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% 0.6% 0.6%   Bankruptcy risk   1.6% 4.4% 3.8% 3.6% 1.9% 1.4% 6.7% 6.7%   Credit score (0-100)   76 49 51 51 69 76 36 36   Credit rating   A BBB BBB BBB A A BBB BBB   Credit limit (kDKK)   118.1 0.0 0.0 0.0 84.7 1,929.0 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   -226 0.0 0.0 0.0 -541 -967 0.0 0.0   EBITDA   -226 -211 -381 -367 -541 -967 0.0 0.0   EBIT   -226 -211 -381 -367 -541 -967 0.0 0.0   Pre-tax profit (PTP)   -241.0 364,463.0 120,091.0 96,744.0 293,252.7 182,535.1 0.0 0.0   Net earnings   -241.0 364,463.0 120,091.0 96,744.0 274,434.1 163,624.9 0.0 0.0   Pre-tax profit without non-rec. items   -241 -211 -381 -367 293,253 182,535 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   67,444 129,487 66,817 163,560 341,213 300,263 300,137 300,137   Interest-bearing liabilities   1,440 0.0 0.0 0.0 43,470 4,771 0.0 0.0   Balance sheet total (assets)   68,986 130,984 66,963 164,943 399,045 320,140 300,137 300,137   Net Debt   1,296 0.0 0.0 0.0 43,233 3,675 -300,137 -300,137     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   -226 0.0 0.0 0.0 -541 -967 0.0 0.0   Gross profit growth   13.8% 0.0% 0.0% 0.0% 0.0% -78.7% 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)   68,986 130,984 66,963 164,943 399,045 320,140 300,137 300,137   Balance sheet change%   -84.6% 89.9% -48.9% 146.3% 141.9% -19.8% -6.2% 0.0%   Added value   -225.6 -211.0 -381.0 -367.0 -540.8 -966.5 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 -5.0 -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% 0.0% 0.0% 0.0% 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 %   -0.1% -0.2% -0.4% -0.3% 107.7% 52.8% 0.0% 0.0%   ROI %   -0.1% -0.2% -0.4% -0.3% 110.5% 55.1% 0.0% 0.0%   ROE %   -0.1% 370.1% 122.4% 84.0% 108.7% 51.0% 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 %   97.8% 100.0% 100.0% 100.0% 85.5% 93.8% 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, %   -574.3% 0.0% 0.0% 0.0% -7,994.6% -380.2% 0.0% 0.0%   Gearing %   2.1% 0.0% 0.0% 0.0% 12.7% 1.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.1% 0.0% 0.0% 0.0% 48.0% 30.3% 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   1.5 0.0 0.0 0.0 4.9 8.8 0.0 0.0   Current Ratio   1.5 0.0 0.0 0.0 4.9 8.8 0.0 0.0   Cash and cash equivalent   144.2 0.0 0.0 0.0 237.0 1,095.6 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)   164.8 0.0 0.0 0.0 174.0 165.1 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   843.1 0.0 0.0 0.0 226,314.8 155,276.0 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