Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Repay Finance 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  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Bankruptcy risk for industry   0.4% 0.4% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 3.9% 1.7% 11.8% 15.8% 19.1% 18.9%   Credit score (0-100)   0 0 53 75 22 13 7 6   Credit rating   N/A N/A BBB A BB BB B B   Credit limit (kDKK)   0.0 0.0 0.0 18.5 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)  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 2,050 6,270 23,558 13,609 0.0 0.0   EBITDA   0.0 0.0 1,896 3,615 16,793 6,378 0.0 0.0   EBIT   0.0 0.0 1,835 3,553 16,607 6,378 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 1,441.2 738.9 174.4 -19,344.9 0.0 0.0   Net earnings   0.0 0.0 1,124.2 574.9 133.8 -19,344.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 1,441 739 174 -19,345 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e 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 1,624 2,935 3,069 -16,276 -16,864 -16,864   Interest-bearing liabilities   0.0 0.0 17,078 67,568 163,025 225,687 16,864 16,864   Balance sheet total (assets)   0.0 0.0 10,760 71,853 166,728 211,041 0.0 0.0   Net Debt   0.0 0.0 15,642 48,140 160,851 224,921 16,864 16,864     See the entire balance sheet 1000.0 Volume  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e 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 2,050 6,270 23,558 13,609 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 205.9% 275.7% -42.2% -100.0% 0.0%   Employees   0 0 1 7 14 16 0 0   Employee growth %   0.0% 0.0% 0.0% 600.0% 100.0% 14.3% -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)   0 0 10,760 71,853 166,728 211,041 0 0   Balance sheet change%   0.0% 0.0% 0.0% 567.8% 132.0% 26.6% -100.0% 0.0%   Added value   0.0 0.0 1,896.4 3,614.6 16,669.1 6,378.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 185 -124 -371 0 0 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 4.0 0.0 0.0   1000.0 Profitability  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e 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% 89.5% 56.7% 70.5% 46.9% 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 %   0.0% 0.0% 17.1% 9.1% 18.2% 10.2% 0.0% 0.0%   ROI %   0.0% 0.0% 17.5% 9.2% 18.3% 10.3% 0.0% 0.0%   ROE %   0.0% 0.0% 69.2% 25.2% 4.5% -18.1% 0.0% 0.0%   1000.0 Solidity  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Equity ratio %   0.0% 0.0% 15.1% 4.1% 1.8% -7.2% -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% 824.8% 1,331.8% 957.9% 3,526.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 1,051.5% 2,302.0% 5,312.0% -1,386.6% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 4.6% 7.1% 18.7% 20.3% 0.0% 0.0%   1000.0 Liquidity  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Quick Ratio   0.0 0.0 12.9 38.7 30.3 23.0 0.0 0.0   Current Ratio   0.0 0.0 12.9 38.7 30.3 23.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 1,436.2 19,427.9 2,173.4 766.5 0.0 0.0   1000.0 Capital use efficiency  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e 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 9,698.0 50,332.0 161,217.0 201,872.1 -8,432.1 -8,432.1   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 1,896 516 1,191 399 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 1,896 516 1,199 399 0 0   EBIT / employee   0 0 1,835 508 1,186 399 0 0   Net earnings / employee   0 0 1,124 82 10 -1,209 0 0