Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

A/S af 02.10.2006 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% 1.5%   Bankruptcy risk   7.1% 13.9% 12.3% 27.9% 11.5% 9.9% 20.4% 20.4%   Credit score (0-100)   37 18 20 3 21 23 5 4   Credit rating   BBB BB BB 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 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   2,096 -244 -1,506 82.0 1,628 1,872 0.0 0.0   EBITDA   -245 -2,331 -4,459 -2,598 -147 -137 0.0 0.0   EBIT   -376 -2,427 -4,614 -2,743 -251 -175 0.0 0.0   Pre-tax profit (PTP)   -349.0 -2,412.0 -4,613.0 -2,727.0 -280.0 -213.7 0.0 0.0   Net earnings   -333.0 -1,875.0 -3,488.0 -2,727.0 -280.0 -213.7 0.0 0.0   Pre-tax profit without non-rec. items   -349 -2,412 -4,613 -2,727 -280 -214 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   143 157 218 151 89.0 50.3 0.0 0.0   Shareholders equity total   314 440 951 -1,776 -2,056 250 -250 -250   Interest-bearing liabilities   0.0 494 4,757 1,505 1,523 1,970 250 250   Balance sheet total (assets)   1,493 2,726 7,264 2,319 7,020 6,645 0.0 0.0   Net Debt   -8.0 -83.0 4,680 825 620 1,771 250 250     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   2,096 -244 -1,506 82.0 1,628 1,872 0.0 0.0   Gross profit growth   0.0% 0.0% -517.2% 0.0% 1,885.4% 15.0% -100.0% 0.0%   Employees   3 2 6 6 5 4 0 0   Employee growth %   0.0% -33.3% 200.0% 0.0% -16.7% -20.0% -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)   1,493 2,726 7,264 2,319 7,020 6,645 0 0   Balance sheet change%   0.0% 82.6% 166.5% -68.1% 202.7% -5.3% -100.0% 0.0%   Added value   -245.0 -2,331.0 -4,459.0 -2,598.0 -106.0 -136.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   12 66 -147 -265 -208 -77 -50 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 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 (%)   -17.9% 994.7% 306.4% -3,345.1% -15.4% -9.4% 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 %   -23.4% -114.3% -92.1% -47.3% -3.8% -2.2% 0.0% 0.0%   ROI %   -111.1% -386.4% -138.5% -73.8% -15.1% -8.4% 0.0% 0.0%   ROE %   -106.1% -497.3% -501.5% -166.8% -6.0% -5.9% 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 %   21.0% 16.1% 13.1% -43.4% -22.7% 3.8% -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, %   3.3% 3.6% -105.0% -31.8% -421.8% -1,294.4% 0.0% 0.0%   Gearing %   0.0% 112.3% 500.2% -84.7% -74.1% 788.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.4% 0.5% 1.2% 1.9% 2.2% 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   0.9 1.0 1.1 0.5 0.8 1.1 0.0 0.0   Current Ratio   1.1 1.1 1.1 0.5 0.8 1.1 0.0 0.0   Cash and cash equivalent   8.0 577.0 77.0 680.0 903.0 198.9 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   171.0 135.0 638.0 -1,894.0 -1,923.0 421.8 -125.0 -125.0   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   -82 -1,166 -743 -433 -21 -34 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -82 -1,166 -743 -433 -29 -34 0 0   EBIT / employee   -125 -1,214 -769 -457 -50 -44 0 0   Net earnings / employee   -111 -938 -581 -455 -56 -53 0 0