Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

RESHOPPER 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.8%   Bankruptcy risk   25.3% 4.3% 3.2% 2.2% 3.2% 0.8% 20.7% 17.4%   Credit score (0-100)   4 49 57 66 54 90 4 9   Credit rating   B BBB BBB BBB BBB A B B   Credit limit (kDKK)   -0.0 -0.0 -0.0 -0.0 -0.0 516.7 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -2,018 1,995 2,260 3,691 5,002 7,220 0.0 0.0   EBITDA   -5,082 1,059 1,287 2,696 1,761 3,219 0.0 0.0   EBIT   -5,186 754 683 1,689 359 2,114 0.0 0.0   Pre-tax profit (PTP)   -5,587.6 119.6 10.2 1,156.0 -370.0 1,057.7 0.0 0.0   Net earnings   -5,401.1 272.3 311.3 1,327.9 2.0 2,106.9 0.0 0.0   Pre-tax profit without non-rec. items   -5,588 120 10.2 1,156 -370 1,058 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   40.6 18.3 1.5 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -5,066 -4,794 -4,482 -3,154 -3,152 4,206 -889 -889   Interest-bearing liabilities   237 105 1,384 886 6,983 7,370 889 889   Balance sheet total (assets)   1,816 2,239 3,732 6,251 5,606 14,071 0.0 0.0   Net Debt   -159 102 1,244 -315 6,796 7,370 889 889     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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   -2,018 1,995 2,260 3,691 5,002 7,220 0.0 0.0   Gross profit growth   -13.9% 0.0% 13.3% 63.3% 35.5% 44.4% -100.0% 0.0%   Employees   9 5 5 5 0 0 0 0   Employee growth %   12.5% -44.4% 0.0% 0.0% -100.0% 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)   1,816 2,239 3,732 6,251 5,606 14,071 0 0   Balance sheet change%   85.1% 23.3% 66.7% 67.5% -10.3% 151.0% -100.0% 0.0%   Added value   -5,082.3 1,058.9 1,287.0 2,696.1 1,365.9 3,219.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   666 518 713 253 -1,108 685 -6,287 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 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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 (%)   256.9% 37.8% 30.2% 45.7% 7.2% 29.3% 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 %   -131.9% 10.8% 9.0% 19.2% 3.9% 18.5% 0.0% 0.0%   ROI %   -161.1% 11.9% 9.8% 22.7% 4.9% 22.5% 0.0% 0.0%   ROE %   -502.2% 13.4% 10.4% 26.6% 0.0% 42.9% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   -73.6% -68.2% -54.6% -33.5% -36.0% 29.9% -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, %   3.1% 9.7% 96.6% -11.7% 386.0% 229.0% 0.0% 0.0%   Gearing %   -4.7% -2.2% -30.9% -28.1% -221.5% 175.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   339.4% 371.1% 90.4% 47.0% 18.5% 14.7% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   1.0 1.1 0.3 0.7 0.4 0.8 0.0 0.0   Current Ratio   1.0 1.1 0.3 0.7 0.4 0.8 0.0 0.0   Cash and cash equivalent   395.9 3.0 140.0 1,200.8 186.7 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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   -26.2 43.9 -1,443.6 -828.6 -1,456.3 -654.7 -444.5 -444.5   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -565 212 257 539 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -565 212 257 539 0 0 0 0   EBIT / employee   -576 151 137 338 0 0 0 0   Net earnings / employee   -600 54 62 266 0 0 0 0