Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

QUIMBY COMPLEX 101 HOLDING 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   1.3% 1.1% 1.8% 1.7% 1.9% 2.0% 16.1% 16.1%   Credit score (0-100)   81 85 71 72 69 68 12 12   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   193.7 696.3 3.2 8.6 2.2 1.1 -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   -35.3 -26.8 -28.4 -34.3 -36.9 -32.5 0.0 0.0   EBITDA   -35.3 -26.8 -28.4 -34.3 -36.9 -32.5 0.0 0.0   EBIT   -35.3 -26.8 -28.4 -34.3 -36.9 -32.5 0.0 0.0   Pre-tax profit (PTP)   148.4 4,099.1 -39.8 13,368.9 -39.3 -846.0 0.0 0.0   Net earnings   158.8 4,107.4 -30.3 13,378.6 -30.7 -838.6 0.0 0.0   Pre-tax profit without non-rec. items   148 4,099 -39.8 13,369 -39.3 -846 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   16,363 20,471 8,021 8,247 8,216 7,378 -897 -897   Interest-bearing liabilities   23,628 24,895 26,164 22,663 23,778 24,478 897 897   Balance sheet total (assets)   40,021 45,393 34,214 30,939 32,012 31,888 0.0 0.0   Net Debt   23,586 24,878 26,138 22,663 23,766 24,279 897 897     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   -35.3 -26.8 -28.4 -34.3 -36.9 -32.5 0.0 0.0   Gross profit growth   0.0% 24.2% -6.1% -20.9% -7.5% 12.0% 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)   40,021 45,393 34,214 30,939 32,012 31,888 0 0   Balance sheet change%   3.7% 13.4% -24.6% -9.6% 3.5% -0.4% -100.0% 0.0%   Added value   -35.3 -26.8 -28.4 -34.3 -36.9 -32.5 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   -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% 100.0% 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 %   3.6% 12.6% 3.1% 44.9% 3.5% 0.9% 0.0% 0.0%   ROI %   3.6% 12.6% 3.1% 44.9% 3.5% 0.9% 0.0% 0.0%   ROE %   1.0% 22.3% -0.2% 164.5% -0.4% -10.8% 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 %   40.9% 45.1% 23.4% 26.7% 25.7% 23.1% -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, %   -66,790.8% -92,996.7% -92,121.1% -66,048.7% -64,422.3% -74,820.0% 0.0% 0.0%   Gearing %   144.4% 121.6% 326.2% 274.8% 289.4% 331.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.5% 5.2% 5.0% 5.2% 4.9% 4.7% 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   2.7 2.1 1.2 0.3 1.0 1.0 0.0 0.0   Current Ratio   2.7 2.1 1.2 0.3 1.0 1.0 0.0 0.0   Cash and cash equivalent   42.6 17.0 25.7 0.0 12.5 199.0 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   52.0 29.5 6.3 -27.3 -58.0 -84.2 -448.3 -448.3   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