Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TrapMe 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 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.2% 2.2% 2.2% 2.2% 2.2% 2.2% 2.2% 2.2%   Bankruptcy risk   0.0% 0.0% 8.3% 9.6% 1.4% 3.3% 11.1% 10.8%   Credit score (0-100)   0 0 29 24 77 54 22 23   Credit rating   N/A N/A BB BB A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 -0.0 12.5 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 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 127 441 1,398 236 0.0 0.0   EBITDA   0.0 0.0 -918 -1,891 626 234 0.0 0.0   EBIT   0.0 0.0 -918 -1,968 -958 28.7 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 -925.8 -1,975.7 395.4 -24.6 0.0 0.0   Net earnings   0.0 0.0 -670.6 -1,457.6 633.6 -19.6 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 -926 -1,976 395 -24.6 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 2023/6 2023 2024/6 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   0.0 0.0 829 372 2,005 1,986 696 696   Interest-bearing liabilities   0.0 0.0 232 775 66.7 0.0 0.0 0.0   Balance sheet total (assets)   0.0 0.0 2,786 3,774 2,934 2,884 696 696   Net Debt   0.0 0.0 -1,095 520 -1.0 -464 -696 -696     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2023/6 2023 2024/6 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   0.0 0.0 127 441 1,398 236 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 246.4% 217.1% -83.2% -100.0% 0.0%   Employees   0 0 3 3 1 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -66.7% -100.0% 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)   0 0 2,786 3,774 2,934 2,884 696 696   Balance sheet change%   0.0% 0.0% 0.0% 35.5% -22.3% -1.7% -75.9% 0.0%   Added value   0.0 0.0 -918.5 -1,891.3 -881.7 234.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 813 1,127 -2,124 -105 -1,577 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 -1.0 -2.0 -3.0 1.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2023/6 2023 2024/6 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 (%)   0.0% 0.0% -721.4% -446.1% -68.5% 12.2% 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 %   0.0% 0.0% -32.9% -60.0% 13.6% 1.0% 0.0% 0.0%   ROI %   0.0% 0.0% -86.5% -146.5% 23.3% 1.3% 0.0% 0.0%   ROE %   0.0% 0.0% -80.9% -242.7% 53.3% -1.0% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 48.0% 13.4% 68.4% 68.8% 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, %   0.0% 0.0% 119.2% -27.5% -0.2% -197.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 28.0% 208.6% 3.3% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 6.8% 1.8% 14.3% 161.3% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 2.1 0.9 1.6 1.6 0.0 0.0   Current Ratio   0.0 0.0 1.0 0.6 2.1 2.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 1,327.0 255.8 67.7 464.1 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2023/6 2023 2024/6 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   0.0 0.0 -3.4 -1,187.1 756.8 779.1 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 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 -306 -630 -882 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -306 -630 626 0 0 0   EBIT / employee   0 0 -306 -656 -958 0 0 0   Net earnings / employee   0 0 -224 -486 634 0 0 0