Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

StrongByte Solutions 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% 1.5% 1.5%   Bankruptcy risk   4.4% 6.0% 2.3% 1.1% 4.3% 1.7% 20.8% 20.5%   Credit score (0-100)   48 40 65 83 47 72 5 5   Credit rating   BBB BBB BBB A BBB A B B   Credit limit (kDKK)   0.0 0.0 0.3 1,006.1 0.0 59.6 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   2,026 9,147 5,758 13,650 14,335 11,715 0.0 0.0   EBITDA   1,396 8,124 4,534 10,815 11,892 10,378 0.0 0.0   EBIT   1,396 8,124 4,522 10,803 11,881 10,378 0.0 0.0   Pre-tax profit (PTP)   1,406.1 8,123.4 4,452.0 11,221.7 10,543.2 10,075.4 0.0 0.0   Net earnings   1,096.8 6,330.4 3,458.3 8,737.3 8,191.7 7,838.2 0.0 0.0   Pre-tax profit without non-rec. items   1,406 8,123 4,452 11,222 10,543 10,075 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 23.7 11.9 0.0 0.0 0.0 0.0   Shareholders equity total   1,147 7,477 10,935 19,673 27,865 35,703 52.7 52.7   Interest-bearing liabilities   0.0 0.0 0.0 27.3 0.0 10,669 0.0 0.0   Balance sheet total (assets)   2,641 9,648 12,539 24,100 30,005 50,089 52.7 52.7   Net Debt   -2,044 -5,050 -9,702 -12,112 -28,065 -21,318 -52.7 -52.7     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   2,026 9,147 5,758 13,650 14,335 11,715 0.0 0.0   Gross profit growth   0.0% 351.4% -37.0% 137.1% 5.0% -18.3% -100.0% 0.0%   Employees   1 1 1 1 2 20 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 100.0% 900.0% -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)   2,641 9,648 12,539 24,100 30,005 50,089 53 53   Balance sheet change%   0.0% 265.3% 30.0% 92.2% 24.5% 66.9% -99.9% 0.0%   Added value   1,396.3 8,124.3 4,534.2 10,815.0 11,892.5 10,377.5 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 12 -24 -24 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 (%)   68.9% 88.8% 78.5% 79.1% 82.9% 88.6% 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 %   53.5% 133.2% 41.2% 62.3% 48.0% 26.2% 0.0% 0.0%   ROI %   123.2% 189.8% 49.6% 74.5% 54.6% 27.8% 0.0% 0.0%   ROE %   95.6% 146.8% 37.6% 57.1% 34.5% 24.7% 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 %   43.4% 77.5% 87.2% 81.6% 92.9% 71.3% 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, %   -146.4% -62.2% -214.0% -112.0% -236.0% -205.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.1% 0.0% 29.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 1,409.3% 17,975.4% 8.1% 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   1.8 4.4 7.2 5.3 13.7 3.3 0.0 0.0   Current Ratio   1.8 4.4 7.8 5.4 14.0 3.8 0.0 0.0   Cash and cash equivalent   2,043.8 5,050.4 9,702.0 12,139.6 28,065.1 31,986.8 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   1,146.8 7,477.2 10,896.3 10,150.4 27,847.5 37,016.1 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   1,396 8,124 4,534 10,815 5,946 519 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,396 8,124 4,534 10,815 5,946 519 0 0   EBIT / employee   1,396 8,124 4,522 10,803 5,940 519 0 0   Net earnings / employee   1,097 6,330 3,458 8,737 4,096 392 0 0