Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

OPTIK 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  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% 3.8% 3.8%   Bankruptcy risk   7.7% 9.8% 6.3% 4.7% 2.4% 6.7% 18.2% 18.0%   Credit score (0-100)   33 26 37 44 63 35 8 8   Credit rating   BB BB BBB BBB BBB BBB 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   0 0 0 0 0 0 0 0   Gross profit   766 792 962 656 685 458 0.0 0.0   EBITDA   -103 -80.3 369 645 404 -333 0.0 0.0   EBIT   -103 -80.3 369 645 404 -333 0.0 0.0   Pre-tax profit (PTP)   -101.7 -355.7 349.4 635.5 396.4 -334.8 0.0 0.0   Net earnings   -75.8 -355.7 348.6 497.2 321.9 -295.4 0.0 0.0   Pre-tax profit without non-rec. items   -119 -106 349 635 396 -335 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   374 18.3 367 864 826 211 -289 -289   Interest-bearing liabilities   424 478 133 7.1 26.5 153 289 289   Balance sheet total (assets)   1,125 904 1,031 1,332 1,135 541 0.0 0.0   Net Debt   422 478 26.1 -346 -148 -17.2 289 289     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   766 792 962 656 685 458 0.0 0.0   Gross profit growth   -39.2% 3.4% 21.5% -31.8% 4.4% -33.0% -100.0% 0.0%   Employees   0 2 1 1 1 1 0 0   Employee growth %   0.0% 0.0% -50.0% 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)   1,125 904 1,031 1,332 1,135 541 0 0   Balance sheet change%   -6.8% -19.6% 14.0% 29.3% -14.8% -52.3% -100.0% 0.0%   Added value   -103.4 -80.3 369.4 644.6 403.6 -332.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -338 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 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 %   0.0% 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 (%)   -13.5% -10.1% 38.4% 98.3% 59.0% -72.6% 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 %   -8.9% -7.9% 38.2% 54.6% 32.7% -39.7% 0.0% 0.0%   ROI %   -12.6% -12.3% 71.0% 91.8% 45.8% -53.0% 0.0% 0.0%   ROE %   -18.4% -181.4% 181.0% 80.8% 38.1% -57.0% 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 %   33.3% 2.0% 35.6% 64.9% 72.8% 38.9% -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, %   -408.0% -595.1% 7.1% -53.7% -36.7% 5.2% 0.0% 0.0%   Gearing %   113.3% 2,616.9% 36.4% 0.8% 3.2% 72.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.8% 5.6% 6.5% 13.0% 43.0% 2.3% 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   0.2 0.2 0.5 1.0 1.2 0.8 0.0 0.0   Current Ratio   1.5 1.0 1.6 2.8 4.2 1.6 0.0 0.0   Cash and cash equivalent   2.0 0.8 107.2 353.0 174.6 169.8 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   374.0 29.2 399.7 862.5 863.8 209.1 -144.7 -144.7   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 -40 369 645 404 -333 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -40 369 645 404 -333 0 0   EBIT / employee   0 -40 369 645 404 -333 0 0   Net earnings / employee   0 -178 349 497 322 -295 0 0