Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

OUT STANDING 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 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Bankruptcy risk for industry   3.0% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.0%   Bankruptcy risk   0.0% 6.4% 4.3% 4.0% 3.6% 3.1% 15.0% 11.8%   Credit score (0-100)   0 39 50 51 54 56 12 19   Credit rating   N/A 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)  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 0 0 0 0 0 0 0   Gross profit   0.0 160 356 113 123 236 0.0 0.0   EBITDA   0.0 144 206 113 123 75.2 0.0 0.0   EBIT   0.0 144 192 84.0 83.0 34.4 0.0 0.0   Pre-tax profit (PTP)   0.0 138.5 190.2 82.0 71.0 23.4 0.0 0.0   Net earnings   0.0 138.5 190.1 82.0 71.0 8.8 0.0 0.0   Pre-tax profit without non-rec. items   0.0 138 190 82.0 71.0 23.4 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 75.0 85.0 129 113 134 0.0 0.0   Shareholders equity total   0.0 138 328 410 481 490 365 365   Interest-bearing liabilities   0.0 166 173 164 249 253 0.0 0.0   Balance sheet total (assets)   0.0 405 778 775 831 881 365 365   Net Debt   0.0 116 -219 -208 -47.0 131 -324 -324     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 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   0.0 160 356 113 123 236 0.0 0.0   Gross profit growth   0.0% 0.0% 122.5% -68.3% 8.8% 91.5% -100.0% 0.0%   Employees   0 0 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   0 405 778 775 831 881 365 365   Balance sheet change%   0.0% 0.0% 92.1% -0.3% 7.2% 6.0% -58.6% 0.0%   Added value   0.0 143.5 206.5 113.0 112.0 75.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 45 64 3 44 -106 -134 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 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 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% 89.6% 53.9% 74.3% 67.5% 14.6% 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% 35.5% 32.7% 10.8% 10.3% 4.0% 0.0% 0.0%   ROI %   0.0% 47.4% 48.0% 15.6% 12.7% 4.6% 0.0% 0.0%   ROE %   0.0% 100.7% 81.7% 22.2% 15.9% 1.8% 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% 34.0% 42.1% 52.9% 57.9% 55.6% 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% 80.8% -106.0% -184.1% -38.2% 174.5% 0.0% 0.0%   Gearing %   0.0% 120.6% 52.8% 40.0% 51.8% 51.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 6.4% 1.7% 1.2% 5.8% 4.4% 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 0.7 1.2 1.3 1.0 0.6 0.0 0.0   Current Ratio   0.0 0.9 1.4 1.7 1.9 1.9 0.0 0.0   Cash and cash equivalent   0.0 49.9 391.8 372.0 296.0 122.0 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 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 -20.8 171.3 246.0 308.0 321.9 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 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 0 206 113 112 75 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 206 113 123 75 0 0   EBIT / employee   0 0 192 84 83 34 0 0   Net earnings / employee   0 0 190 82 71 9 0 0