Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Selskabet af 21-12-2015 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   5.4% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 5.4%   Bankruptcy risk   0.0% 12.5% 11.1% 5.4% 4.0% 6.0% 13.6% 11.0%   Credit score (0-100)   0 21 24 43 51 38 15 21   Credit rating   N/A BB BB 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 78.4 1,390 1,711 2,362 2,638 0.0 0.0   EBITDA   0.0 -681 124 399 884 335 0.0 0.0   EBIT   0.0 -785 -55.3 213 699 101 0.0 0.0   Pre-tax profit (PTP)   0.0 -829.6 -139.2 178.0 681.5 109.6 0.0 0.0   Net earnings   0.0 -766.6 -195.8 178.0 686.9 80.4 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -830 -139 178 681 110 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   0.0 705 545 384 238 449 0.0 0.0   Shareholders equity total   0.0 -717 150 328 1,015 895 645 645   Interest-bearing liabilities   0.0 1,570 418 328 120 0.0 0.0 0.0   Balance sheet total (assets)   0.0 1,589 2,021 1,756 3,144 3,480 645 645   Net Debt   0.0 1,570 418 328 71.0 -222 -645 -645     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 78.4 1,390 1,711 2,362 2,638 0.0 0.0   Gross profit growth   0.0% 0.0% 1,672.7% 23.1% 38.0% 11.7% -100.0% 0.0%   Employees   0 2 3 3 4 6 0 0   Employee growth %   0.0% 0.0% 50.0% 0.0% 33.3% 50.0% -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 1,589 2,021 1,756 3,144 3,480 645 645   Balance sheet change%   0.0% 0.0% 27.2% -13.1% 79.1% 10.7% -81.5% 0.0%   Added value   0.0 -681.4 124.3 399.0 885.3 335.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 602 -340 -347 -331 -23 -449 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 1.0 2.0 3.0 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% -1,000.6% -4.0% 12.4% 29.6% 3.8% 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% -34.0% -2.6% 11.9% 29.2% 3.9% 0.0% 0.0%   ROI %   0.0% -50.0% -5.2% 36.6% 80.0% 11.7% 0.0% 0.0%   ROE %   0.0% -48.2% -22.5% 74.6% 102.4% 8.4% 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% -31.1% 7.9% 19.5% 33.7% 27.8% 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% -230.3% 336.2% 82.1% 8.0% -66.3% 0.0% 0.0%   Gearing %   0.0% -219.0% 279.4% 100.0% 11.8% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 5.7% 8.4% 12.3% 15.2% 33.9% 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 0.1 0.5 0.4 1.0 1.3 0.0 0.0   Current Ratio   0.0 0.4 0.8 1.0 1.4 1.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 49.0 222.2 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 -1,422.0 -395.1 -56.3 776.4 634.4 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 -341 41 133 221 56 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -341 41 133 221 56 0 0   EBIT / employee   0 -392 -18 71 175 17 0 0   Net earnings / employee   0 -383 -65 59 172 13 0 0