Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ARPEDIO SOLUTIONS 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 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.8% 3.8%   Bankruptcy risk   24.7% 15.7% 16.0% 16.0% 12.9% 10.2% 17.0% 17.0%   Credit score (0-100)   4 13 11 11 17 23 10 10   Credit rating   B BB BB BB BB 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   -331 -98.2 -94.8 -3,193 -4,554 2,038 0.0 0.0   EBITDA   -933 -2,698 -5,415 -13,038 -18,797 -13,146 0.0 0.0   EBIT   -1,855 -3,109 -5,972 -13,271 -19,956 -15,280 0.0 0.0   Pre-tax profit (PTP)   -2,130.8 -2,190.5 -3,253.2 -10,987.6 -11,481.2 -10,537.5 0.0 0.0   Net earnings   -1,868.1 -2,054.9 -3,082.0 -10,758.9 -8,002.6 -9,034.8 0.0 0.0   Pre-tax profit without non-rec. items   -2,131 -2,190 -3,253 -10,988 -11,481 -10,538 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 0.0 40.6 68.9 68.9 52.4 0.0 0.0   Shareholders equity total   -2,426 -979 -2,061 -6,819 -13,922 -22,957 -32,993 -32,993   Interest-bearing liabilities   2,010 3,177 10,051 17,568 25,789 28,651 32,993 32,993   Balance sheet total (assets)   1,051 3,632 10,086 15,274 18,626 16,920 0.0 0.0   Net Debt   2,010 3,177 8,453 17,391 25,773 28,554 32,993 32,993     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   -331 -98.2 -94.8 -3,193 -4,554 2,038 0.0 0.0   Gross profit growth   -1,299.3% 70.4% 3.5% -3,268.9% -42.6% 0.0% -100.0% 0.0%   Employees   2 6 11 19 24 25 0 0   Employee growth %   0.0% 200.0% 83.3% 72.7% 26.3% 4.2% -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)   1,051 3,632 10,086 15,274 18,626 16,920 0 0   Balance sheet change%   -37.2% 245.7% 177.7% 51.4% 21.9% -9.2% -100.0% 0.0%   Added value   -932.6 -2,698.2 -5,414.9 -13,038.1 -19,723.9 -13,145.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,743 -128 -371 2,277 556 -1,309 -6,087 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 -4.0 -5.0 -5.0 -5.0 -5.0 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 (%)   560.2% 3,166.2% 6,301.6% 415.6% 438.3% -749.6% 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 %   -51.2% -51.3% -37.2% -61.0% -40.2% -27.1% 0.0% 0.0%   ROI %   -77.3% -80.0% -45.7% -73.5% -50.2% -36.0% 0.0% 0.0%   ROE %   -137.1% -87.8% -44.9% -84.8% -47.2% -50.8% 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 %   -69.8% -21.2% -17.0% -31.9% -44.3% -64.5% -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, %   -215.6% -117.7% -156.1% -133.4% -137.1% -217.2% 0.0% 0.0%   Gearing %   -82.9% -324.7% -487.8% -257.6% -185.2% -124.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   12.0% 4.4% 2.1% 3.9% 2.3% 2.7% 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   0.1 0.1 0.7 0.3 0.2 0.2 0.0 0.0   Current Ratio   0.1 0.1 0.7 0.3 0.2 0.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 1,597.6 177.7 16.9 97.7 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   -2,849.9 -3,525.8 -1,533.1 -9,477.5 -16,597.0 -22,982.4 -16,496.5 -16,496.5   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   -466 -450 -492 -686 -822 -526 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -466 -450 -492 -686 -783 -526 0 0   EBIT / employee   -928 -518 -543 -698 -832 -611 0 0   Net earnings / employee   -934 -342 -280 -566 -333 -361 0 0