Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TrapMe ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 N/A 2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.2%   Bankruptcy risk   0.0% 0.0% 0.0% 7.9% 11.6% 1.8% 11.6% 13.1%   Credit score (0-100)   0 0 0 31 19 71 20 18   Credit rating   N/A N/A N/A BB BB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 -0.0 0.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 N/A 2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 0.0 127 441 1,398 0.0 0.0   EBITDA   0.0 0.0 0.0 -918 -1,891 626 0.0 0.0   EBIT   0.0 0.0 0.0 -918 -1,968 -958 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 -925.8 -1,975.7 395.4 0.0 0.0   Net earnings   0.0 0.0 0.0 -670.6 -1,457.6 633.6 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 -926 -1,976 395 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 N/A 2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2023/6 2023e N/A 2024e 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 0.0 829 372 2,005 794 794   Interest-bearing liabilities   0.0 0.0 0.0 232 775 66.7 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 2,786 3,774 2,934 794 794   Net Debt   0.0 0.0 0.0 -1,095 520 -1.0 -794 -794     See the entire balance sheet 1000.0 Volume  2017 N/A 2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2023/6 2023e N/A 2024e 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 0.0 127 441 1,398 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 246.4% 217.1% -100.0% 0.0%   Employees   0 0 0 3 3 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -66.7% -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)   0 0 0 2,786 3,774 2,934 794 794   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 35.5% -22.3% -72.9% 0.0%   Added value   0.0 0.0 0.0 -918.5 -1,967.5 626.2 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 0 813 1,127 -2,124 -1,476 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 0.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2017 N/A 2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2023/6 2023e N/A 2024e 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% 0.0% -721.4% -446.1% -68.5% 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% 0.0% -32.9% -60.0% 13.6% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% -86.5% -146.5% 23.1% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% -80.9% -242.7% 53.3% 0.0% 0.0%   1000.0 Solidity  2017 N/A 2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   0.0% 0.0% 0.0% 48.0% 13.4% 68.4% 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, %   0.0% 0.0% 0.0% 119.2% -27.5% -0.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 28.0% 208.6% 3.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 6.8% 1.8% 14.3% 0.0% 0.0%   1000.0 Liquidity  2017 N/A 2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.0 0.0 0.0 2.1 0.9 1.6 0.0 0.0   Current Ratio   0.0 0.0 0.0 1.0 0.6 2.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 1,327.0 255.8 67.7 0.0 0.0   1000.0 Capital use efficiency  2017 N/A 2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2023/6 2023e N/A 2024e 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 0.0 -3.4 -1,187.1 756.8 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  2017 N/A 2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 -306 -656 626 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 -306 -630 626 0 0   EBIT / employee   0 0 0 -306 -656 -958 0 0   Net earnings / employee   0 0 0 -224 -486 634 0 0