Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

X-TRAINER STUDIO 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   2.8% 6.8% 12.3% 4.6% 11.2% 3.5% 17.3% 17.3%   Credit score (0-100)   61 36 19 45 21 52 9 9   Credit rating   BBB BBB BB BBB BB BBB 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   237 54.0 -24.6 210 -84.0 207 0.0 0.0   EBITDA   31.0 -179 -251 -22.0 -333 0.4 0.0 0.0   EBIT   31.0 -179 -251 -22.0 -333 -4.4 0.0 0.0   Pre-tax profit (PTP)   32.0 -184.0 -258.8 -33.0 -345.0 -16.5 0.0 0.0   Net earnings   25.0 -144.0 -185.6 -44.0 -266.0 -14.7 0.0 0.0   Pre-tax profit without non-rec. items   32.0 -184 -259 -33.0 -345 -16.5 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   197 53.0 -132 -177 -444 142 -8.4 -8.4   Interest-bearing liabilities   207 339 445 537 766 209 8.4 8.4   Balance sheet total (assets)   463 432 370 396 397 376 0.0 0.0   Net Debt   10.0 224 410 471 753 167 8.4 8.4     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   237 54.0 -24.6 210 -84.0 207 0.0 0.0   Gross profit growth   10.7% -77.2% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employees   0 0 1 0 0 1 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 0.0% 0.0% -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)   463 432 370 396 397 376 0 0   Balance sheet change%   16.3% -6.7% -14.2% 6.9% 0.3% -5.3% -100.0% 0.0%   Added value   31.0 -179.0 -251.0 -22.0 -333.0 0.4 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 -5 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 -2.0 -3.0 -4.0 -5.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   13.1% -331.5% 1,019.0% -10.5% 396.4% -2.1% 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 %   10.9% -38.7% -52.5% -2.6% -45.8% 0.6% 0.0% 0.0%   ROI %   12.2% -43.5% -58.7% -2.9% -49.7% 0.7% 0.0% 0.0%   ROE %   13.6% -115.2% -87.7% -11.5% -67.1% -5.5% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   42.5% 12.3% -26.2% -30.9% -52.8% 37.6% -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, %   32.3% -125.1% -163.1% -2,140.9% -226.1% 41,410.9% 0.0% 0.0%   Gearing %   105.1% 639.6% -337.6% -303.4% -172.5% 147.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.4% 4.0% 3.4% 3.9% 3.2% 4.2% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   1.6 1.0 0.7 0.6 0.4 1.4 0.0 0.0   Current Ratio   1.6 1.0 0.7 0.6 0.4 1.4 0.0 0.0   Cash and cash equivalent   197.0 115.0 35.1 66.0 13.0 42.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   162.0 11.0 -172.7 -219.0 -486.0 99.6 -4.2 -4.2   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 -251 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -251 0 0 0 0 0   EBIT / employee   0 0 -251 0 0 -4 0 0   Net earnings / employee   0 0 -186 0 0 -15 0 0