Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Selskabet af 30. juni 2022 A/S 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   1.8% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.8%   Bankruptcy risk   0.0% 2.5% 0.8% 1.6% 0.9% 3.5% 11.3% 9.0%   Credit score (0-100)   0 64 93 77 90 53 20 26   Credit rating   N/A BBB AA A A BBB BB BB   Credit limit (kDKK)   0.0 0.0 312.0 7.8 400.5 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 2,756 3,893 3,781 4,666 2,360 0.0 0.0   EBITDA   0.0 699 1,608 471 1,104 -1,423 0.0 0.0   EBIT   0.0 403 1,317 124 676 -1,905 0.0 0.0   Pre-tax profit (PTP)   0.0 376.7 1,301.7 80.1 659.1 -2,006.5 0.0 0.0   Net earnings   0.0 291.8 1,009.9 60.9 506.8 -1,607.3 0.0 0.0   Pre-tax profit without non-rec. items   0.0 377 1,302 80.1 659 -2,006 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   0.0 246 305 412 378 285 0.0 0.0   Shareholders equity total   0.0 1,349 2,359 2,419 4,326 2,719 357 357   Interest-bearing liabilities   0.0 1,001 1,551 2,125 1,418 1,828 205 205   Balance sheet total (assets)   0.0 4,638 6,341 5,712 7,313 6,359 562 562   Net Debt   0.0 218 1,544 2,125 1,348 1,827 205 205     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 2,756 3,893 3,781 4,666 2,360 0.0 0.0   Gross profit growth   0.0% 0.0% 41.3% -2.9% 23.4% -49.4% -100.0% 0.0%   Employees   0 4 5 7 7 8 0 0   Employee growth %   0.0% 0.0% 25.0% 40.0% 0.0% 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 4,638 6,341 5,712 7,313 6,359 562 562   Balance sheet change%   0.0% 0.0% 36.7% -9.9% 28.0% -13.0% -91.2% 0.0%   Added value   0.0 698.6 1,607.6 471.5 1,023.9 -1,423.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 1,602 260 223 -378 -956 -2,031 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 -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% 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% 14.6% 33.8% 3.3% 14.5% -80.7% 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% 8.7% 24.0% 2.1% 10.4% -27.8% 0.0% 0.0%   ROI %   0.0% 16.0% 38.7% 2.7% 11.9% -34.1% 0.0% 0.0%   ROE %   0.0% 21.6% 54.5% 2.5% 15.0% -45.6% 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% 29.1% 37.2% 42.4% 59.2% 42.8% 63.5% 63.5%   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% 31.1% 96.0% 450.6% 122.1% -128.4% 0.0% 0.0%   Gearing %   0.0% 74.2% 65.8% 87.8% 32.8% 67.2% 57.5% 57.5%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 5.3% 1.2% 2.4% 1.0% 6.4% 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 0.4 0.5 0.3 1.0 0.5 0.0 0.0   Current Ratio   0.0 0.9 1.1 1.0 1.8 1.1 0.0 0.0   Cash and cash equivalent   0.0 783.4 7.1 0.2 70.0 0.9 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 -383.2 300.1 -109.8 1,832.5 432.4 -102.7 -102.7   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   0 175 322 67 146 -178 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 175 322 67 158 -178 0 0   EBIT / employee   0 101 263 18 97 -238 0 0   Net earnings / employee   0 73 202 9 72 -201 0 0