Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Completing Software 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.4% 2.7% 2.9% 4.3% 4.8% 3.0% 8.5% 8.3%   Credit score (0-100)   65 60 57 47 44 57 29 30   Credit rating   BBB BBB BBB BBB BBB BBB 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,197 1,371 979 1,105 601 1,265 0.0 0.0   EBITDA   298 401 75.1 172 -317 299 0.0 0.0   EBIT   254 325 36.1 135 -360 252 0.0 0.0   Pre-tax profit (PTP)   309.0 419.2 316.2 66.6 -254.7 400.1 0.0 0.0   Net earnings   239.9 317.8 244.8 51.2 -247.6 323.2 0.0 0.0   Pre-tax profit without non-rec. items   309 320 31.0 170 -338 283 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   31.8 23.1 16.6 11.7 39.8 25.4 0.0 0.0   Shareholders equity total   2,215 2,435 2,580 2,546 2,211 2,427 2,377 2,377   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,609 3,112 2,990 2,939 2,484 2,841 2,377 2,377   Net Debt   -1,458 -1,999 -1,709 -2,063 -1,724 -2,232 -2,019 -2,019     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   1,197 1,371 979 1,105 601 1,265 0.0 0.0   Gross profit growth   9.7% 14.5% -28.6% 12.9% -45.6% 110.4% -100.0% 0.0%   Employees   2 1 1 1 1 1 0 0   Employee growth %   0.0% -50.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   -898.6 -969.6 -903.8 -932.9 -918.5 -965.6 0.0 0.0   Balance sheet total (assets)   2,609 3,112 2,990 2,939 2,484 2,841 2,377 2,377   Balance sheet change%   7.5% 19.3% -3.9% -1.7% -15.5% 14.4% -16.3% 0.0%   Added value   1,196.6 1,370.7 978.9 1,105.3 595.8 1,264.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -88 -117 -78 -75 -47 -94 -25 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 -1.0 1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   21.2% 23.7% 3.7% 12.2% -59.9% 19.9% 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 %   13.0% 11.6% 1.5% 6.0% -12.4% 10.8% 0.0% 0.0%   ROI %   14.2% 13.6% 1.7% 6.6% -13.6% 12.0% 0.0% 0.0%   ROE %   11.2% 13.7% 9.8% 2.0% -10.4% 13.9% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   84.9% 78.2% 86.3% 86.6% 89.0% 85.4% 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, %   -489.2% -498.4% -2,276.7% -1,196.4% 543.3% -746.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   62.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   6.5 4.4 7.4 7.9 10.7 7.1 0.0 0.0   Current Ratio   6.5 4.4 7.4 7.9 10.7 7.1 0.0 0.0   Cash and cash equivalent   1,458.1 1,999.1 1,709.2 2,063.1 1,723.5 2,232.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   1,075.1 1,088.8 549.1 743.5 340.0 471.1 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   598 1,371 979 1,105 596 1,265 0 0   Employee expenses / employee   -449 -970 -904 -933 -918 -966 0 0   EBITDA / employee   149 401 75 172 -317 299 0 0   EBIT / employee   127 325 36 135 -360 252 0 0   Net earnings / employee   120 318 245 51 -248 323 0 0