Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

S3 af 18. juni 2019 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 N/A 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   0.0% 0.9% 0.5% 0.5% 0.5% 1.0% 6.7% 6.7%   Credit score (0-100)   0 91 99 99 98 86 36 36   Credit rating   N/A A AAA AAA AA A BBB BBB   Credit limit (kDKK)   0.0 15,064.8 21,565.2 25,426.9 27,849.2 19,320.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 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   0.0 -15.6 -15.6 -17.4 -17.9 -18.2 0.0 0.0   EBITDA   0.0 -15.6 -15.6 -17.4 -17.9 -18.2 0.0 0.0   EBIT   0.0 -15.6 -15.6 -17.4 -17.9 -18.2 0.0 0.0   Pre-tax profit (PTP)   0.0 29,607.4 24,640.4 38,743.6 22,969.0 33,954.7 0.0 0.0   Net earnings   0.0 29,594.6 24,613.5 38,679.8 23,054.7 33,948.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 29,607 24,640 38,744 22,969 33,955 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 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   0.0 193,088 217,225 256,401 283,507 317,256 317,206 317,206   Interest-bearing liabilities   0.0 0.0 1,513 2,774 336 0.0 0.0 0.0   Balance sheet total (assets)   0.0 193,116 218,760 259,192 283,861 317,274 317,206 317,206   Net Debt   0.0 -1,574 -183 134 -1,737 -1,293 -317,206 -317,206     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 -15.6 -15.6 -17.4 -17.9 -18.2 0.0 0.0   Gross profit growth   0.0% 0.0% -0.0% -11.3% -2.6% -2.0% 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)   0 193,116 218,760 259,192 283,861 317,274 317,206 317,206   Balance sheet change%   0.0% 0.0% 13.3% 18.5% 9.5% 11.8% -0.0% 0.0%   Added value   0.0 -15.6 -15.6 -17.4 -17.9 -18.2 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   0.0 -1.0 -2.0 -3.0 -4.0 -5.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 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 %   0.0% 15.3% 12.0% 16.2% 8.6% 11.3% 0.0% 0.0%   ROI %   0.0% 15.3% 12.0% 16.2% 8.6% 11.3% 0.0% 0.0%   ROE %   0.0% 15.3% 12.0% 16.3% 8.5% 11.3% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 100.0% 99.3% 98.9% 99.9% 100.0% 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, %   0.0% 10,073.8% 1,170.4% -771.3% 9,730.7% 7,104.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.7% 1.1% 0.1% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.3% 0.4% 32.0% 33.4% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 55.4 2.1 2.5 12.2 219.3 0.0 0.0   Current Ratio   0.0 55.4 2.1 2.5 12.2 219.3 0.0 0.0   Cash and cash equivalent   0.0 1,573.9 1,696.1 2,640.0 2,073.0 1,293.5 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 -24.8 -51.2 1,813.1 1,881.7 3,973.6 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 N/A 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