Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Selskabet af 25. oktober 2022 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 N/A 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% 1.5% 2.4%   Bankruptcy risk   0.0% 24.5% 13.1% 9.0% 18.3% 11.1% 20.4% 18.1%   Credit score (0-100)   0 4 19 29 8 20 5 7   Credit rating   N/A B BB BB B 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 N/A 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   0.0 2,656 4,332 4,578 2,482 3,129 0.0 0.0   EBITDA   0.0 -212 18.4 210 -130 78.9 0.0 0.0   EBIT   0.0 -212 18.4 201 -139 70.5 0.0 0.0   Pre-tax profit (PTP)   0.0 -213.7 15.6 196.4 -139.4 63.2 0.0 0.0   Net earnings   0.0 -166.7 12.1 106.4 -139.4 65.4 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -214 15.6 196 -139 63.2 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   0.0 0.0 0.0 532 523 515 0.0 0.0   Shareholders equity total   0.0 -117 -105 1.8 -138 -72.3 -122 -122   Interest-bearing liabilities   0.0 7.1 196 280 46.5 0.0 122 122   Balance sheet total (assets)   0.0 648 1,112 2,167 2,577 3,104 0.0 0.0   Net Debt   0.0 -234 -338 -499 -12.2 -1,267 122 122     See the entire balance sheet 1000.0 Volume  2016 N/A 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   0.0 2,656 4,332 4,578 2,482 3,129 0.0 0.0   Gross profit growth   0.0% 0.0% 63.1% 5.7% -45.8% 26.1% -100.0% 0.0%   Employees   0 6 10 10 6 8 0 0   Employee growth %   0.0% 0.0% 66.7% 0.0% -40.0% 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)   0 648 1,112 2,167 2,577 3,104 0 0   Balance sheet change%   0.0% 0.0% 71.5% 94.9% 18.9% 20.4% -100.0% 0.0%   Added value   0.0 -212.3 18.4 209.8 -129.9 78.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 523 -17 -17 -515 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 1.0 2.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2016 N/A 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 (%)   0.0% -8.0% 0.4% 4.4% -5.6% 2.3% 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% -27.8% 1.9% 11.9% -5.7% 2.4% 0.0% 0.0%   ROI %   0.0% -2,995.5% 18.2% 49.3% -26.3% 17.2% 0.0% 0.0%   ROE %   0.0% -25.7% 1.4% 19.1% -10.8% 2.3% 0.0% 0.0%   1000.0 Solidity  2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   0.0% -15.3% -8.6% 0.1% -5.1% -2.3% -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, %   0.0% 110.2% -1,833.5% -237.8% 9.4% -1,605.4% 0.0% 0.0%   Gearing %   0.0% -6.1% -187.3% 15,709.2% -33.8% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 39.6% 2.8% 2.0% 0.5% 31.7% 0.0% 0.0%   1000.0 Liquidity  2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   0.0 0.8 0.9 0.9 0.9 0.9 0.0 0.0   Current Ratio   0.0 0.8 0.9 0.9 0.9 0.9 0.0 0.0   Cash and cash equivalent   0.0 241.1 534.2 779.2 58.8 1,266.9 0.0 0.0   1000.0 Capital use efficiency  2016 N/A 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   0.0 -116.7 -104.6 -191.9 -273.4 -200.0 -61.1 -61.1   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2016 N/A 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   0 -35 2 21 -22 10 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -35 2 21 -22 10 0 0   EBIT / employee   0 -35 2 20 -23 9 0 0   Net earnings / employee   0 -28 1 11 -23 8 0 0