Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

9K TECHNOLOGIES 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   3.3% 3.3% 3.3% 3.3% 3.3% 3.3% 3.3% 3.3%   Bankruptcy risk   13.8% 10.3% 7.6% 5.1% 5.6% 13.8% 18.1% 18.1%   Credit score (0-100)   17 25 32 42 40 15 8 8   Credit rating   BB BB BB BBB BBB BB B B   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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,279 1,145 1,525 1,447 1,289 1,422 0.0 0.0   EBITDA   487 -168 376 111 -317 -233 0.0 0.0   EBIT   487 -168 376 111 -317 -233 0.0 0.0   Pre-tax profit (PTP)   486.3 -169.1 369.3 105.5 -326.3 -239.7 0.0 0.0   Net earnings   386.8 -132.1 286.4 82.2 -255.7 -310.2 0.0 0.0   Pre-tax profit without non-rec. items   486 -169 369 106 -326 -240 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   290 158 444 527 271 -39.4 -89.4 -89.4   Interest-bearing liabilities   9.4 9.4 9.4 9.4 9.4 9.0 89.4 89.4   Balance sheet total (assets)   551 448 1,046 938 640 621 0.0 0.0   Net Debt   -191 -346 -471 -239 -311 -448 89.4 89.4     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   1,279 1,145 1,525 1,447 1,289 1,422 0.0 0.0   Gross profit growth   127.4% -10.4% 33.2% -5.1% -10.9% 10.2% -100.0% 0.0%   Employees   4 3 2 3 3 3 0 0   Employee growth %   0.0% -25.0% -33.3% 50.0% 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)   551 448 1,046 938 640 621 0 0   Balance sheet change%   190.8% -18.7% 133.4% -10.2% -31.8% -3.0% -100.0% 0.0%   Added value   487.3 -167.7 375.9 111.2 -317.3 -233.2 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 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 1.0 2.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   38.1% -14.6% 24.6% 7.7% -24.6% -16.4% 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 %   131.7% -33.6% 50.3% 11.2% -40.2% -35.8% 0.0% 0.0%   ROI %   236.5% -71.8% 121.0% 22.5% -77.8% -161.2% 0.0% 0.0%   ROE %   196.7% -59.0% 95.1% 16.9% -64.1% -69.5% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   52.7% 35.3% 42.5% 56.1% 42.3% -6.0% -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, %   -39.1% 206.2% -125.3% -215.0% 98.0% 192.3% 0.0% 0.0%   Gearing %   3.2% 5.9% 2.1% 1.8% 3.5% -22.9% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.3% 15.3% 70.0% 61.1% 95.2% 72.1% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   3.1 1.5 1.8 2.3 1.7 0.9 0.0 0.0   Current Ratio   3.1 1.5 1.8 2.3 1.7 0.9 0.0 0.0   Cash and cash equivalent   199.9 355.1 480.3 248.5 320.5 457.4 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   339.4 138.0 468.7 530.0 246.4 -66.0 -44.7 -44.7   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   122 -56 188 37 -106 -78 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   122 -56 188 37 -106 -78 0 0   EBIT / employee   122 -56 188 37 -106 -78 0 0   Net earnings / employee   97 -44 143 27 -85 -103 0 0