Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Custom Pages 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% 1.5% 3.3%   Bankruptcy risk   7.5% 7.6% 9.4% 6.3% 8.6% 10.1% 23.7% 19.3%   Credit score (0-100)   35 34 28 38 28 23 3 6   Credit rating   BB BB BB BBB 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 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   604 639 678 953 1,110 911 0.0 0.0   EBITDA   -4.2 4.4 135 -5.5 -23.6 14.6 0.0 0.0   EBIT   -96.5 -91.3 39.2 -8.8 -27.0 14.6 0.0 0.0   Pre-tax profit (PTP)   -95.6 -92.0 39.2 -9.8 -29.4 9.6 0.0 0.0   Net earnings   -79.7 -72.7 30.5 -7.7 -23.8 5.9 0.0 0.0   Pre-tax profit without non-rec. items   -95.6 -92.0 39.2 -9.8 -29.4 9.6 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   13.4 10.1 6.7 3.4 0.0 0.0 0.0 0.0   Shareholders equity total   190 63.6 94.1 86.4 62.6 68.5 6.0 6.0   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   429 214 262 287 668 250 6.0 6.0   Net Debt   -62.2 -28.6 -181 -142 -435 -49.6 -6.0 -6.0     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   604 639 678 953 1,110 911 0.0 0.0   Gross profit growth   0.0% 5.6% 6.2% 40.6% 16.4% -17.9% -100.0% 0.0%   Employees   1 1 1 2 3 2 0 0   Employee growth %   0.0% 0.0% 0.0% 100.0% 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)   429 214 262 287 668 250 6 6   Balance sheet change%   0.0% -50.0% 22.2% 9.7% 132.5% -62.6% -97.6% 0.0%   Added value   -4.2 4.4 134.9 -5.5 -23.6 14.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   106 -191 -191 -7 -7 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 1.0 -1.0 -2.0 1.0 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 (%)   -16.0% -14.3% 5.8% -0.9% -2.4% 1.6% 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 %   -22.3% -28.4% 16.5% -3.2% -5.6% 3.2% 0.0% 0.0%   ROI %   -41.2% -57.7% 43.6% -8.9% -23.7% 15.2% 0.0% 0.0%   ROE %   -41.9% -57.3% 38.7% -8.5% -31.9% 8.9% 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 %   44.4% 29.7% 35.9% 30.1% 9.4% 27.4% 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, %   1,485.8% -649.6% -134.0% 2,598.4% 1,842.1% -339.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   1.2 0.9 1.5 1.5 1.2 1.4 0.0 0.0   Current Ratio   1.2 0.9 1.5 1.5 1.2 1.4 0.0 0.0   Cash and cash equivalent   62.2 28.6 180.7 142.1 435.2 49.6 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   33.6 -17.9 88.9 100.3 123.6 68.5 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   -4 4 135 -3 -8 7 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -4 4 135 -3 -8 7 0 0   EBIT / employee   -97 -91 39 -4 -9 7 0 0   Net earnings / employee   -80 -73 31 -4 -8 3 0 0