Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AKTIESELSKABET TRAP DANMARK

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   1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9%   Bankruptcy risk   7.2% 5.2% 9.4% 8.3% 28.3% 16.3% 14.5% 14.3%   Credit score (0-100)   35 44 26 28 1 8 15 15   Credit rating   BBB BBB BB BB B BB 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)  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   20,094 20,588 17,187 16,261 5,034 3,120 0.0 0.0   EBITDA   136 799 -855 103 -1,824 2,719 0.0 0.0   EBIT   -499 246 -1,054 87.5 -1,869 2,719 0.0 0.0   Pre-tax profit (PTP)   -520.7 224.7 -1,071.2 77.1 -1,881.3 2,718.7 0.0 0.0   Net earnings   -411.6 170.7 -840.5 53.2 -1,701.7 2,323.6 0.0 0.0   Pre-tax profit without non-rec. items   -521 225 -1,071 77.1 -1,881 2,719 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   480 188 16.5 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   881 1,052 211 264 -1,437 886 -1,114 -1,114   Interest-bearing liabilities   0.0 990 0.0 500 1,000 0.0 1,114 1,114   Balance sheet total (assets)   8,923 9,386 8,416 5,119 3,561 2,666 0.0 0.0   Net Debt   -20.4 675 -260 314 -594 -339 1,114 1,114     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   20,094 20,588 17,187 16,261 5,034 3,120 0.0 0.0   Gross profit growth   33.9% 2.5% -16.5% -5.4% -69.0% -38.0% -100.0% 0.0%   Employees   32 32 30 23 4 0 0 0   Employee growth %   23.1% 0.0% -6.3% -23.3% -82.6% -100.0% 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)   8,923 9,386 8,416 5,119 3,561 2,666 0 0   Balance sheet change%   15.4% 5.2% -10.3% -39.2% -30.4% -25.1% -100.0% 0.0%   Added value   135.8 799.0 -855.0 102.6 -1,854.0 2,718.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,160 -1,071 -371 -32 -45 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 1.0 -1.0 1.0 -1.0 1.0 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 (%)   -2.5% 1.2% -6.1% 0.5% -37.1% 87.1% 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 %   -6.0% 2.7% -11.8% 1.3% -36.9% 70.9% 0.0% 0.0%   ROI %   -45.9% 16.8% -93.6% 17.9% -211.9% 288.3% 0.0% 0.0%   ROE %   -37.9% 17.7% -133.1% 22.4% -89.0% 104.5% 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 %   9.9% 11.2% 2.5% 5.2% -28.8% 33.2% -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, %   -15.0% 84.5% 30.4% 306.3% 32.6% -12.5% 0.0% 0.0%   Gearing %   0.0% 94.1% 0.0% 189.2% -69.6% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 4.3% 3.4% 4.2% 1.6% 0.0% 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   0.5 0.4 0.4 0.7 0.8 5.6 0.0 0.0   Current Ratio   1.3 1.5 1.2 1.5 1.0 5.6 0.0 0.0   Cash and cash equivalent   20.4 315.1 259.5 185.8 1,594.4 339.3 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   1,936.7 2,901.4 1,407.1 1,655.1 -12.8 2,192.8 -556.9 -556.9   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   4 25 -28 4 -463 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   4 25 -28 4 -456 0 0 0   EBIT / employee   -16 8 -35 4 -467 0 0 0   Net earnings / employee   -13 5 -28 2 -425 0 0 0