Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ApS af 20. marts 2023 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 2017/3 2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.7%   Bankruptcy risk   12.5% 17.0% 4.7% 19.9% 15.0% 15.8% 19.3% 17.5%   Credit score (0-100)   21 11 47 6 13 11 6 8   Credit rating   BB BB BBB B BB BB B B   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 2017/3 2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   235 353 720 -1,362 -565 -952 0.0 0.0   EBITDA   -2,198 -1,064 -1,184 -3,515 -1,523 -1,602 0.0 0.0   EBIT   -2,508 -1,389 -1,523 -3,874 -1,591 -1,645 0.0 0.0   Pre-tax profit (PTP)   -2,586.5 -1,485.2 -1,624.6 -3,937.5 -1,787.4 -2,037.4 0.0 0.0   Net earnings   -2,051.3 -1,360.8 -1,284.4 -3,065.5 -2,145.0 -1,765.4 0.0 0.0   Pre-tax profit without non-rec. items   -2,587 -1,485 -1,625 -3,937 -1,787 -2,037 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2017/3 2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022e N/A 2023e N/A Tangible assets total   966 366 299 140 123 53.9 0.0 0.0   Shareholders equity total   509 -352 2,364 -2,836 -4,981 -5,756 -7,682 -7,682   Interest-bearing liabilities   1,415 1,572 458 2,301 6,021 6,632 7,682 7,682   Balance sheet total (assets)   3,681 3,610 5,605 3,268 2,698 2,001 0.0 0.0   Net Debt   1,364 1,572 447 2,296 6,021 6,627 7,682 7,682     See the entire balance sheet 1000.0 Volume  2016 2017/3 2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 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   235 353 720 -1,362 -565 -952 0.0 0.0   Gross profit growth   0.0% 49.8% 104.1% 0.0% 58.6% -68.7% 0.0% 0.0%   Employees   0 4 5 6 3 2 0 0   Employee growth %   0.0% 0.0% 25.0% 20.0% -50.0% -33.3% -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)   3,681 3,610 5,605 3,268 2,698 2,001 0 0   Balance sheet change%   0.0% -1.9% 55.3% -41.7% -17.4% -25.8% -100.0% 0.0%   Added value   -2,198.0 -1,063.6 -1,183.8 -3,514.8 -1,232.1 -1,601.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,450 -490 301 -3,454 -86 -113 -54 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 -4.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2016 2017/3 2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 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 (%)   -1,065.4% -393.9% -211.7% 284.4% 281.9% 172.8% 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 %   -67.9% -36.2% -31.8% -66.1% -22.9% -21.3% 0.0% 0.0%   ROI %   -127.6% -75.1% -47.8% -78.9% -26.4% -24.1% 0.0% 0.0%   ROE %   -402.8% -66.1% -43.0% -108.9% -71.9% -75.1% 0.0% 0.0%   1000.0 Solidity  2016 2017/3 2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022e N/A 2023e N/A Equity ratio %   14.2% -9.1% 42.4% -46.5% -64.9% -74.5% -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, %   -62.1% -147.8% -37.7% -65.3% -395.3% -413.7% 0.0% 0.0%   Gearing %   277.9% -447.3% 19.4% -81.1% -120.9% -115.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   12.3% 6.8% 10.4% 4.9% 5.0% 6.3% 0.0% 0.0%   1000.0 Liquidity  2016 2017/3 2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022e N/A 2023e N/A Quick Ratio   0.3 0.2 0.8 1.4 0.8 0.8 0.0 0.0   Current Ratio   0.5 0.3 1.7 2.0 1.2 0.8 0.0 0.0   Cash and cash equivalent   51.0 0.5 11.5 4.6 0.2 5.9 0.0 0.0   1000.0 Capital use efficiency  2016 2017/3 2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 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   -1,466.2 -2,733.9 946.4 1,537.1 409.4 -537.5 -3,841.1 -3,841.1   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2016 2017/3 2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 -266 -237 -586 -411 -801 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -266 -237 -586 -508 -801 0 0   EBIT / employee   0 -347 -305 -646 -530 -823 0 0   Net earnings / employee   0 -340 -257 -511 -715 -883 0 0