Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ynapmoc & etfot 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% 0.8% 0.8%   Bankruptcy risk   2.3% 2.6% 1.5% 2.4% 5.7% 2.9% 8.2% 8.0%   Credit score (0-100)   67 62 76 62 39 57 30 30   Credit rating   BBB BBB A BBB BBB BBB BB BB   Credit limit (kDKK)   0.1 0.0 70.7 0.1 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   11,675 23,748 19,789 33,371 85,327 3,150 0.0 0.0   EBITDA   3,913 14,301 9,677 19,720 72,486 3,190 0.0 0.0   EBIT   3,872 14,169 9,513 19,550 72,312 3,190 0.0 0.0   Pre-tax profit (PTP)   4,160.5 15,275.0 9,476.1 22,498.0 78,758.8 6,622.3 0.0 0.0   Net earnings   3,350.4 12,154.0 7,365.1 18,606.6 62,868.1 5,384.0 0.0 0.0   Pre-tax profit without non-rec. items   4,161 15,275 9,476 22,498 78,759 6,622 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   321 224 265 174 0.0 0.0 0.0 0.0   Shareholders equity total   1,148 6,802 7,534 4,913 19,356 21,186 17,947 17,947   Interest-bearing liabilities   116 232 141 200 11.1 8.4 0.0 0.0   Balance sheet total (assets)   3,431 10,677 11,922 13,090 38,389 22,201 17,947 17,947   Net Debt   -876 -7,700 -4,097 -555 -1,892 -1,996 -17,947 -17,947     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   11,675 23,748 19,789 33,371 85,327 3,150 0.0 0.0   Gross profit growth   -6.7% 103.4% -16.7% 68.6% 155.7% -96.3% -100.0% 0.0%   Employees   0 0 0 17 12 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -29.4% -91.7% -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)   3,431 10,677 11,922 13,090 38,389 22,201 17,947 17,947   Balance sheet change%   -37.0% 211.2% 11.7% 9.8% 193.3% -42.2% -19.2% 0.0%   Added value   3,912.7 14,301.0 9,677.0 19,719.9 72,482.3 3,189.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   258 -230 -123 -261 -349 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 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 (%)   33.2% 59.7% 48.1% 58.6% 84.7% 101.3% 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 %   100.4% 218.4% 84.8% 182.4% 313.7% 22.0% 0.0% 0.0%   ROI %   178.6% 365.8% 125.0% 343.1% 659.6% 32.8% 0.0% 0.0%   ROE %   140.8% 305.8% 102.7% 299.0% 518.1% 26.6% 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 %   33.5% 63.7% 63.2% 37.5% 50.4% 95.4% 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, %   -22.4% -53.8% -42.3% -2.8% -2.6% -62.6% 0.0% 0.0%   Gearing %   10.1% 3.4% 1.9% 4.1% 0.1% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   267.6% 75.9% 59.6% 183.8% 1,868.7% 376.6% 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   0.9 2.4 2.6 1.2 2.0 21.5 0.0 0.0   Current Ratio   0.9 2.4 2.6 1.2 2.0 21.5 0.0 0.0   Cash and cash equivalent   991.3 7,931.6 4,237.7 755.2 1,903.0 2,004.2 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   -326.3 5,237.7 6,230.8 1,537.3 18,895.9 20,762.8 0.0 0.0   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   0 0 0 1,160 6,040 3,190 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 1,160 6,041 3,190 0 0   EBIT / employee   0 0 0 1,150 6,026 3,190 0 0   Net earnings / employee   0 0 0 1,095 5,239 5,384 0 0