Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Be My Eyes 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 2018/12 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   21.8% 4.5% 23.9% 12.1% 22.1% 12.7% 18.0% 17.8%   Credit score (0-100)   5 48 3 18 3 17 8 8   Credit rating   B BBB B BB B 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   280 11,517 5,550 8,326 5,315 3,607 0.0 0.0   EBITDA   -3,464 5,425 -2,425 498 189 358 0.0 0.0   EBIT   -3,476 5,402 -2,474 457 76.7 339 0.0 0.0   Pre-tax profit (PTP)   -3,631.7 5,280.8 -2,481.5 331.6 -16.0 272.2 0.0 0.0   Net earnings   -3,501.9 4,879.0 -2,479.2 341.1 -16.0 272.2 0.0 0.0   Pre-tax profit without non-rec. items   -3,632 5,281 -2,482 332 -16.0 272 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   119 182 158 117 49.2 89.6 0.0 0.0   Shareholders equity total   -4,593 286 -2,193 -1,852 -1,868 -1,596 -1,636 -1,636   Interest-bearing liabilities   4,852 1,493 1,472 488 477 705 1,636 1,636   Balance sheet total (assets)   1,064 4,095 1,352 1,339 496 217 0.0 0.0   Net Debt   4,216 363 628 -466 160 650 1,636 1,636     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   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   280 11,517 5,550 8,326 5,315 3,607 0.0 0.0   Gross profit growth   -78.5% 4,011.1% -51.8% 50.0% -36.2% -32.1% -100.0% 0.0%   Employees   9 12 15 14 9 6 0 0   Employee growth %   12.5% 33.3% 25.0% -6.7% -35.7% -33.3% -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)   1,064 4,095 1,352 1,339 496 217 0 0   Balance sheet change%   -19.8% 284.8% -67.0% -1.0% -63.0% -56.2% -100.0% 0.0%   Added value   -3,464.0 5,425.4 -2,424.6 498.3 117.8 357.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1 39 -73 -82 -180 22 -90 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 -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 %   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 (%)   -1,240.9% 46.9% -44.6% 5.5% 1.4% 9.4% 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 %   -86.1% 110.8% -63.6% 13.7% 3.0% 16.3% 0.0% 0.0%   ROI %   -105.9% 156.5% -116.1% 23.7% 7.6% 57.5% 0.0% 0.0%   ROE %   -292.9% 722.8% -302.8% 25.3% -1.7% 76.3% 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 %   -81.2% 7.0% -61.9% -58.0% -79.0% -88.0% -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, %   -121.7% 6.7% -25.9% -93.5% 84.5% 181.6% 0.0% 0.0%   Gearing %   -105.6% 522.4% -67.1% -26.3% -25.5% -44.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.8% 3.8% 3.4% 13.2% 20.8% 11.4% 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   0.2 1.1 0.4 0.6 0.3 0.1 0.0 0.0   Current Ratio   0.2 1.1 0.4 0.6 0.3 0.1 0.0 0.0   Cash and cash equivalent   635.7 1,129.7 844.5 953.5 316.6 55.2 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)   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   -4,744.8 256.6 -1,783.2 -793.0 -1,104.9 -977.4 -818.1 -818.1   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 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   -385 452 -162 36 13 60 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -385 452 -162 36 21 60 0 0   EBIT / employee   -386 450 -165 33 9 57 0 0   Net earnings / employee   -389 407 -165 24 -2 45 0 0