Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Diversity Works Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   3.9% 6.6% 7.1% 5.3% 4.3% 4.3% 13.8% 13.8%   Credit score (0-100)   52 37 35 42 46 47 15 16   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   5,525 5,960 8,961 7,839 5,824 7,204 0.0 0.0   EBITDA   9.8 -447 -391 375 280 37.9 0.0 0.0   EBIT   9.8 -447 -391 375 280 37.9 0.0 0.0   Pre-tax profit (PTP)   9.9 -459.8 -402.8 354.1 264.7 6.7 0.0 0.0   Net earnings   9.9 -459.8 -402.8 354.1 264.7 6.7 0.0 0.0   Pre-tax profit without non-rec. items   9.9 -460 -403 354 265 6.7 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   104 47.2 17.8 13.5 37.6 27.2 0.0 0.0   Shareholders equity total   863 404 0.8 355 620 626 626 626   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 981 0.0 0.0   Balance sheet total (assets)   6,758 6,327 6,123 5,629 6,821 6,771 626 626   Net Debt   -5,548 -5,242 -4,819 -4,302 -4,867 -4,056 -626 -626     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   5,525 5,960 8,961 7,839 5,824 7,204 0.0 0.0   Gross profit growth   25.1% 7.9% 50.4% -12.5% -25.7% 23.7% -100.0% 0.0%   Employees   24 23 29 25 26 29 0 0   Employee growth %   20.0% -4.2% 26.1% -13.8% 4.0% 11.5% -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)   6,758 6,327 6,123 5,629 6,821 6,771 626 626   Balance sheet change%   29.7% -6.4% -3.2% -8.1% 21.2% -0.7% -90.7% 0.0%   Added value   9.8 -446.8 -390.5 375.0 280.5 37.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -23 -57 -29 -4 24 -10 -27 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 -2.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   0.2% -7.5% -4.4% 4.8% 4.8% 0.5% 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 %   0.2% -6.8% -6.3% 6.4% 4.5% 0.6% 0.0% 0.0%   ROI %   1.2% -70.5% -117.2% 58.0% 19.8% 1.8% 0.0% 0.0%   ROE %   1.2% -72.6% -199.2% 199.1% 54.3% 1.1% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   12.8% 6.4% 0.0% 6.3% 9.1% 9.3% 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, %   -56,752.2% 1,173.2% 1,234.0% -1,147.1% -1,735.3% -10,700.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 156.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 6.4% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   1.1 1.0 1.0 1.2 1.3 1.2 0.0 0.0   Current Ratio   1.1 1.0 1.0 1.2 1.3 1.2 0.0 0.0   Cash and cash equivalent   5,547.5 5,242.0 4,819.2 4,302.1 4,867.0 5,036.6 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   631.8 221.8 8.2 777.3 1,511.8 1,188.9 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 -19 -13 15 11 1 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -19 -13 15 11 1 0 0   EBIT / employee   0 -19 -13 15 11 1 0 0   Net earnings / employee   0 -20 -14 14 10 0 0 0