Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Selskabet 01.05.2023 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   2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7%   Bankruptcy risk   24.3% 5.4% 8.7% 2.3% 10.3% 15.3% 18.0% 18.0%   Credit score (0-100)   4 43 28 63 23 12 8 8   Credit rating   B BBB BB BBB BB BB 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   -29.0 119 735 2,503 -245 -1,095 0.0 0.0   EBITDA   -29.0 -247 -829 881 -1,828 -1,543 0.0 0.0   EBIT   -29.0 -251 -862 848 -1,861 -1,645 0.0 0.0   Pre-tax profit (PTP)   -29.0 -254.0 -859.0 834.0 -1,873.0 -1,648.4 0.0 0.0   Net earnings   -170.0 -192.0 -670.0 786.0 -1,461.0 -1,286.7 0.0 0.0   Pre-tax profit without non-rec. items   -29.0 -254 -859 834 -1,873 -1,648 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 55.0 37.0 19.0 1.0 0.0 0.0 0.0   Shareholders equity total   3.0 1,019 349 1,135 674 37.4 -363 -363   Interest-bearing liabilities   0.0 274 522 856 2,720 1,075 363 363   Balance sheet total (assets)   3.0 1,840 2,555 3,936 3,615 1,150 0.0 0.0   Net Debt   -3.0 130 112 745 2,717 1,063 363 363     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   -29.0 119 735 2,503 -245 -1,095 0.0 0.0   Gross profit growth   -61.1% 0.0% 517.6% 240.5% 0.0% -347.1% 0.0% 0.0%   Employees   1 2 3 3 3 1 0 0   Employee growth %   0.0% 100.0% 50.0% 0.0% 0.0% -66.7% -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)   3 1,840 2,555 3,936 3,615 1,150 0 0   Balance sheet change%   -98.2% 61,233.3% 38.9% 54.1% -8.2% -68.2% -100.0% 0.0%   Added value   -29.0 -247.0 -829.0 881.0 -1,828.0 -1,542.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 197 -66 -66 -66 -204 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 -4.0 1.0 -1.0 -2.0 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% -210.9% -117.3% 33.9% 759.6% 150.1% 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 %   -9.0% -27.2% -39.0% 26.1% -49.3% -69.0% 0.0% 0.0%   ROI %   -9.2% -38.6% -79.0% 59.3% -69.1% -73.0% 0.0% 0.0%   ROE %   -196.5% -37.6% -98.0% 105.9% -161.5% -361.7% 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 %   100.0% 57.6% 15.1% 29.0% 18.6% 3.3% -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, %   10.3% -52.6% -13.5% 84.6% -148.6% -68.9% 0.0% 0.0%   Gearing %   0.0% 26.9% 149.6% 75.4% 403.6% 2,871.6% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 2.2% 0.8% 2.0% 0.7% 0.2% 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   0.0 0.6 0.4 0.2 0.2 1.0 0.0 0.0   Current Ratio   0.0 2.0 1.1 1.4 1.2 1.0 0.0 0.0   Cash and cash equivalent   3.0 144.0 410.0 111.0 3.0 11.8 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   3.0 822.0 181.0 1,000.0 572.0 37.4 -181.3 -181.3   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   -29 -124 -276 294 -609 -1,543 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -29 -124 -276 294 -609 -1,543 0 0   EBIT / employee   -29 -126 -287 283 -620 -1,645 0 0   Net earnings / employee   -170 -96 -223 262 -487 -1,287 0 0