Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PRAKSISFOKUS ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Bankruptcy risk for industry   0.4% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.4%   Bankruptcy risk   0.0% 11.8% 14.5% 17.6% 13.5% 14.2% 22.8% 21.1%   Credit score (0-100)   0 23 17 10 18 15 3 4   Credit rating   N/A BB BB B BB 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)  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 2,327 3,057 2,303 1,304 727 727 727   Gross profit   0.0 151 98.9 78.4 50.4 -48.8 0.0 0.0   EBITDA   0.0 151 98.9 78.4 50.4 -48.8 0.0 0.0   EBIT   0.0 151 98.9 78.4 50.4 -48.8 0.0 0.0   Pre-tax profit (PTP)   0.0 151.1 98.9 78.2 50.4 -49.4 0.0 0.0   Net earnings   0.0 116.8 76.5 60.7 39.1 -49.4 0.0 0.0   Pre-tax profit without non-rec. items   0.0 151 98.9 78.2 50.4 -49.4 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 144 141 121 101 51.1 1.1 1.1   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0.0 857 783 598 355 154 1.1 1.1   Net Debt   0.0 -427 -151 -278 -60.2 -55.6 -1.1 -1.1     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 2,327 3,057 2,303 1,304 727 727 727   Net sales growth   0.0% 0.0% 31.3% -24.7% -43.4% -44.3% 0.0% 0.0%   Gross profit   0.0 151 98.9 78.4 50.4 -48.8 0.0 0.0   Gross profit growth   0.0% 0.0% -34.5% -20.8% -35.7% 0.0% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0 857 783 598 355 154 1 1   Balance sheet change%   0.0% 0.0% -8.6% -23.7% -40.6% -56.6% -99.3% 0.0%   Added value   0.0 151.1 98.9 78.4 50.4 -48.8 0.0 0.0   Added value %   0.0% 6.5% 3.2% 3.4% 3.9% -6.7% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 1.0 -1.0 -2.0 -3.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 -1.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A EBITDA %   0.0% 6.5% 3.2% 3.4% 3.9% -6.7% 0.0% 0.0%   EBIT %   0.0% 6.5% 3.2% 3.4% 3.9% -6.7% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 5.0% 2.5% 2.6% 3.0% -6.8% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 5.0% 2.5% 2.6% 3.0% -6.8% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 6.5% 3.2% 3.4% 3.9% -6.8% 0.0% 0.0%   ROA %   0.0% 17.6% 12.1% 11.3% 10.6% -19.2% 0.0% 0.0%   ROI %   0.0% 104.7% 69.4% 59.8% 45.4% -64.4% 0.0% 0.0%   ROE %   0.0% 80.9% 53.7% 46.3% 35.2% -65.1% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Equity ratio %   0.0% 16.8% 18.0% 20.3% 28.3% 33.2% 100.0% 100.0%   Relative indebtedness %   0.0% 30.6% 21.0% 20.7% 19.5% 14.2% 0.0% 0.0%   Relative net indebtedness %   0.0% 12.3% 16.1% 8.6% 14.9% 6.5% -0.2% -0.2%   Net int. bear. debt to EBITDA, %   0.0% -282.5% -152.4% -354.3% -119.4% 113.9% 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Quick Ratio   0.0 1.2 1.2 1.3 1.4 1.5 0.0 0.0   Current Ratio   0.0 1.2 1.2 1.3 1.4 1.5 0.0 0.0   Cash and cash equivalent   0.0 426.7 150.8 277.7 60.2 55.6 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Trade debtors turnover (days)   0.0 67.4 75.5 50.8 82.6 39.2 0.0 0.0   Trade creditors turnover (days)   0.0 110.0 75.1 69.3 59.9 42.2 0.0 0.0   Current assets / Net sales %   0.0% 36.8% 25.6% 26.0% 27.2% 21.2% 0.2% 0.2%   Net working capital   0.0 144.3 140.7 121.5 100.5 51.1 0.0 0.0   Net working capital %   0.0% 6.2% 4.6% 5.3% 7.7% 7.0% 0.0% 0.0%   1000.0 Employee efficiency  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0