Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Mind 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 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% 3.3% 3.3%   Bankruptcy risk   7.4% 11.5% 15.7% 10.3% 8.9% 11.9% 15.0% 15.0%   Credit score (0-100)   34 22 12 22 27 19 14 14   Credit rating   BB 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   234 305 377 504 397 453 453 453   Gross profit   186 170 208 260 199 218 0.0 0.0   EBITDA   -63.3 -69.1 5.1 -52.5 -212 -189 0.0 0.0   EBIT   -63.3 -69.1 5.1 -52.5 -212 -189 0.0 0.0   Pre-tax profit (PTP)   -71.8 -73.0 2.6 -55.1 -217.9 -192.6 0.0 0.0   Net earnings   -59.1 -59.7 0.3 -42.0 -173.0 -152.9 0.0 0.0   Pre-tax profit without non-rec. items   -71.8 -73.0 2.6 -55.1 -218 -193 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   1.8 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   161 101 102 168 195 142 -1,138 -1,138   Interest-bearing liabilities   31.9 0.0 0.0 0.0 0.0 0.0 1,138 1,138   Balance sheet total (assets)   267 302 252 358 472 491 0.0 0.0   Net Debt   31.9 -0.5 -2.2 -23.6 -9.4 -5.8 1,138 1,138     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   234 305 377 504 397 453 453 453   Net sales growth   3.0% 30.2% 23.7% 33.5% -21.1% 14.1% 0.0% 0.0%   Gross profit   186 170 208 260 199 218 0.0 0.0   Gross profit growth   6.2% -8.4% 21.9% 25.2% -23.5% 9.4% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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)   267 302 252 358 472 491 0 0   Balance sheet change%   -0.1% 13.2% -16.6% 42.2% 31.8% 4.0% -100.0% 0.0%   Added value   -63.3 -69.1 5.1 -52.5 -212.4 -188.8 0.0 0.0   Added value %   -27.1% -22.7% 1.4% -10.4% -53.5% -41.6% 0.0% 0.0%   Investments   -18 -2 0 0 0 0 0 0   Net sales trend   2.0 3.0 4.0 5.0 -1.0 1.0 0.0 0.0   EBIT trend   -3.0 -4.0 1.0 -1.0 -2.0 -3.0 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 %   -27.1% -22.7% 1.4% -10.4% -53.5% -41.6% 0.0% 0.0%   EBIT %   -27.1% -22.7% 1.4% -10.4% -53.5% -41.6% 0.0% 0.0%   EBIT to gross profit (%)   -34.0% -40.5% 2.5% -20.2% -106.8% -86.7% 0.0% 0.0%   Net Earnings %   -25.3% -19.6% 0.1% -8.3% -43.5% -33.7% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -25.3% -19.6% 0.1% -8.3% -43.5% -33.7% 0.0% 0.0%   Pre tax profit less extraordinaries %   -30.7% -24.0% 0.7% -10.9% -54.8% -42.5% 0.0% 0.0%   ROA %   -23.7% -24.3% 1.9% -17.2% -51.2% -39.2% 0.0% 0.0%   ROI %   -29.6% -47.0% 5.1% -38.9% -117.0% -111.9% 0.0% 0.0%   ROE %   -30.5% -45.6% 0.3% -31.1% -95.3% -90.6% 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 %   60.3% 33.5% 40.3% 47.0% 41.4% 29.0% -100.0% -100.0%   Relative indebtedness %   45.2% 65.9% 39.8% 37.7% 69.6% 76.8% 250.9% 250.9%   Relative net indebtedness %   45.2% 65.7% 39.2% 33.0% 67.2% 75.6% 250.9% 250.9%   Net int. bear. debt to EBITDA, %   -50.4% 0.7% -43.6% 45.0% 4.4% 3.1% 0.0% 0.0%   Gearing %   19.8% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   41.8% 24.6% 0.0% 0.0% 0.0% 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   2.5 1.5 1.7 1.9 1.7 1.4 0.0 0.0   Current Ratio   2.5 1.5 1.7 1.9 1.7 1.4 0.0 0.0   Cash and cash equivalent   0.0 0.5 2.2 23.6 9.4 5.8 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)   100.9 105.4 37.1 79.7 177.2 141.6 0.0 0.0   Trade creditors turnover (days)   0.0 196.5 52.1 0.0 0.0 40.0 0.0 0.0   Current assets / Net sales %   113.2% 99.1% 66.8% 71.1% 118.7% 108.2% 0.0% 0.0%   Net working capital   159.2 101.3 101.6 168.1 195.1 142.2 -568.9 -568.9   Net working capital %   68.0% 33.2% 26.9% 33.4% 49.1% 31.4% -125.5% -125.5%   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 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0