Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

COMPLIMENTA 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  2015 N/A 2016 2016/12 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Bankruptcy risk for industry   3.3% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 15.3% 7.1% 7.8% 2.8% 14.1% 8.4% 8.4%   Credit score (0-100)   0 16 36 33 61 15 28 28   Credit rating   N/A BB BBB BB BBB BB 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)  2015 N/A 2016 2016/12 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 2,103 3,172 4,049 4,958 16,563 0.0 0.0   EBITDA   0.0 488 1,079 818 1,463 11,951 0.0 0.0   EBIT   0.0 66.6 969 781 1,423 11,908 0.0 0.0   Pre-tax profit (PTP)   0.0 65.9 924.6 749.0 1,408.0 12,043.9 0.0 0.0   Net earnings   0.0 65.9 1,181.3 642.0 1,098.0 9,394.3 0.0 0.0   Pre-tax profit without non-rec. items   0.0 65.9 925 749 1,408 12,044 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 2016/12 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Tangible assets total   0.0 0.0 30.1 17.0 75.0 0.0 0.0 0.0   Shareholders equity total   0.0 -2,427 -1,119 -477 620 10,015 9,890 9,890   Interest-bearing liabilities   0.0 0.0 1,542 1,030 31.0 0.0 0.0 0.0   Balance sheet total (assets)   0.0 1,227 1,128 1,483 2,551 14,343 9,890 9,890   Net Debt   0.0 -722 1,326 583 -1,784 -582 -9,890 -9,890     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 2016/12 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e 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 2,103 3,172 4,049 4,958 16,563 0.0 0.0   Gross profit growth   0.0% 0.0% 50.9% 27.7% 22.4% 234.1% -100.0% 0.0%   Employees   0 3 4 7 7 4 0 0   Employee growth %   0.0% 0.0% 33.3% 75.0% 0.0% -42.9% -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 1,227 1,128 1,483 2,551 14,343 9,890 9,890   Balance sheet change%   0.0% 0.0% -8.1% 31.5% 72.0% 462.2% -31.0% 0.0%   Added value   0.0 488.4 1,079.4 818.0 1,460.0 11,950.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 -242 -237 -74 18 -117 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 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 2016/12 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e 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% 3.2% 30.5% 19.3% 28.7% 71.9% 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% 1.8% 32.8% 37.1% 63.1% 142.8% 0.0% 0.0%   ROI %   0.0% 0.0% 125.5% 60.7% 143.7% 219.9% 0.0% 0.0%   ROE %   0.0% 5.4% 100.3% 49.2% 104.4% 176.7% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 2016/12 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Equity ratio %   0.0% -66.4% -49.8% -24.3% 24.3% 69.8% 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% -147.8% 122.9% 71.3% -121.9% -4.9% 0.0% 0.0%   Gearing %   0.0% 0.0% -137.7% -215.9% 5.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 5.5% 2.5% 2.8% 98.0% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 2016/12 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Quick Ratio   0.0 0.3 0.5 0.7 1.5 3.3 0.0 0.0   Current Ratio   0.0 0.3 0.5 0.7 1.5 3.3 0.0 0.0   Cash and cash equivalent   0.0 721.9 215.6 447.0 1,815.0 582.4 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 2016/12 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e 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 -2,607.1 -1,173.4 -494.0 845.0 10,015.2 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  2015 N/A 2016 2016/12 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 163 270 117 209 2,988 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 163 270 117 209 2,988 0 0   EBIT / employee   0 22 242 112 203 2,977 0 0   Net earnings / employee   0 22 295 92 157 2,349 0 0