Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

APOLLO BOOKSELLERS 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.3% 3.3%   Bankruptcy risk   6.9% 12.6% 14.9% 9.2% 17.6% 35.6% 16.9% 16.6%   Credit score (0-100)   37 21 15 28 9 0 9 10   Credit rating   BBB BB BB BB B C 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)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   238 144 62.7 122 154 12.8 0.0 0.0   EBITDA   -149 -252 -189 9.5 -30.2 -7.9 0.0 0.0   EBIT   -157 -256 -189 9.5 -30.2 -7.9 0.0 0.0   Pre-tax profit (PTP)   -120.6 -225.7 -201.8 8.5 -33.1 -10.6 0.0 0.0   Net earnings   -120.6 -225.7 -201.8 8.5 -33.1 -10.6 0.0 0.0   Pre-tax profit without non-rec. items   -121 -226 -202 8.5 -33.1 -10.6 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   4.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   991 714 459 414 325 258 58.1 58.1   Interest-bearing liabilities   23.0 213 24.5 15.2 13.6 0.0 0.0 0.0   Balance sheet total (assets)   1,082 997 542 463 413 271 58.1 58.1   Net Debt   -919 -721 -448 -391 -375 -271 -58.1 -58.1     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   238 144 62.7 122 154 12.8 0.0 0.0   Gross profit growth   0.0% -39.4% -56.4% 94.6% 26.2% -91.7% -100.0% 0.0%   Employees   1 1 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)   1,082 997 542 463 413 271 58 58   Balance sheet change%   0.0% -7.9% -45.6% -14.6% -10.7% -34.5% -78.5% 0.0%   Added value   -148.7 -252.1 -189.5 9.5 -30.2 -7.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -4 -8 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 -3.0 1.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 (%)   -65.8% -177.9% -302.0% 7.8% -19.6% -62.1% 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 %   -9.8% -21.1% -24.6% 1.9% -6.9% -2.3% 0.0% 0.0%   ROI %   -10.5% -22.6% -26.9% 2.1% -7.9% -2.7% 0.0% 0.0%   ROE %   -12.2% -26.5% -34.4% 1.9% -9.0% -3.6% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   91.6% 71.6% 84.8% 89.4% 78.7% 95.3% 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, %   618.2% 286.1% 236.2% -4,109.8% 1,241.8% 3,412.6% 0.0% 0.0%   Gearing %   2.3% 29.9% 5.3% 3.7% 4.2% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   121.9% 5.0% 10.4% 5.4% 20.0% 38.5% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   10.6 3.4 6.0 8.8 4.5 21.4 0.0 0.0   Current Ratio   11.8 3.5 6.6 9.4 4.7 21.4 0.0 0.0   Cash and cash equivalent   942.1 934.9 472.1 406.6 389.0 270.7 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   987.3 713.9 459.2 413.6 325.2 258.1 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -149 -252 -189 10 -30 -8 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -149 -252 -189 10 -30 -8 0 0   EBIT / employee   -157 -256 -189 10 -30 -8 0 0   Net earnings / employee   -121 -226 -202 8 -33 -11 0 0