Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Exuviance APS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2018 N/A 2019 N/A 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% 7.5% 7.5%   Bankruptcy risk   0.0% 0.0% 9.3% 5.9% 8.7% 10.5% 15.6% 15.6%   Credit score (0-100)   0 0 26 38 27 22 12 12   Credit rating   N/A N/A BB BBB 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 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 709 0 0 0 0 0   Gross profit   0.0 0.0 108 221 37.3 76.5 0.0 0.0   EBITDA   0.0 0.0 104 75.9 -139 -129 0.0 0.0   EBIT   0.0 0.0 4.3 -24.1 -268 -258 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 1.8 -24.1 -273.8 -263.4 0.0 0.0   Net earnings   0.0 0.0 1.4 -0.2 -259.1 -206.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 1.8 -24.1 -274 -263 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 300 305 204 103 0.0 0.0   Shareholders equity total   0.0 0.0 41.4 41.3 -218 -424 -464 -464   Interest-bearing liabilities   0.0 0.0 0.0 399 651 662 607 607   Balance sheet total (assets)   0.0 0.0 582 622 545 382 143 143   Net Debt   0.0 0.0 -54.8 375 587 623 607 607     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 709 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   0.0 0.0 108 221 37.3 76.5 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 104.8% -83.2% 105.1% -100.0% 0.0%   Employees   0 0 0 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   0 0 582 622 545 382 143 143   Balance sheet change%   0.0% 0.0% 0.0% 6.9% -12.4% -30.0% -62.6% 0.0%   Added value   0.0 0.0 104.3 75.9 -168.3 -128.7 0.0 0.0   Added value %   0.0% 0.0% 14.7% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 400 -95 -259 -259 -103 0   Net sales trend   0.0 0.0 0.0 -1.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 14.7% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.6% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 4.0% -10.9% -719.3% -337.8% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.2% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 14.3% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.3% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   0.0% 0.0% 1.6% -4.0% -38.7% -32.9% 0.0% 0.0%   ROI %   0.0% 0.0% 22.0% -10.0% -49.2% -39.4% 0.0% 0.0%   ROE %   0.0% 0.0% 3.4% -0.4% -88.4% -44.4% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 7.1% 6.6% -28.6% -52.6% -76.5% -76.5%   Relative indebtedness %   0.0% 0.0% 76.2% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 68.5% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   0.0% 0.0% -52.6% 494.5% -423.2% -484.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 967.9% -298.7% -156.1% -130.8% -130.8%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 1.1% 0.8% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.2 0.2 0.2 0.1 0.0 0.0   Current Ratio   0.0 0.0 0.2 0.2 0.2 0.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 54.8 24.1 64.2 38.6 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 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% 11.5% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   0.0 0.0 -458.6 -464.1 -593.5 -669.9 -303.3 -303.3   Net working capital %   0.0% 0.0% -64.7% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 2019 N/A 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   0 0 0 76 -168 -129 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 76 -139 -129 0 0   EBIT / employee   0 0 0 -24 -268 -258 0 0   Net earnings / employee   0 0 0 -0 -259 -206 0 0