Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

OXFORD RESEARCH A/S 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   16.5% 8.4% 5.8% 5.6% 17.6% 10.2% 18.1% 18.1%   Credit score (0-100)   13 31 41 42 9 23 7 7   Credit rating   BB BB BBB BBB 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 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   9,881 10,865 9,953 10,329 7,908 10,872 0.0 0.0   EBITDA   -966 235 747 47.6 -2,641 866 0.0 0.0   EBIT   -1,051 201 714 41.0 -2,641 835 0.0 0.0   Pre-tax profit (PTP)   -1,129.1 130.6 619.3 43.8 -2,688.2 816.0 0.0 0.0   Net earnings   -911.9 101.8 518.9 32.4 -2,180.3 632.7 0.0 0.0   Pre-tax profit without non-rec. items   -1,129 131 619 43.8 -2,688 816 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   261 363 882 914 -1,266 -634 -1,806 -1,806   Interest-bearing liabilities   2,351 1,514 3,090 3,285 2,468 2,766 1,868 1,868   Balance sheet total (assets)   10,476 8,921 7,972 9,594 8,709 10,222 62.0 62.0   Net Debt   2,351 1,514 3,090 3,285 2,468 2,766 1,868 1,868     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   9,881 10,865 9,953 10,329 7,908 10,872 0.0 0.0   Gross profit growth   0.0% 10.0% -8.4% 3.8% -23.4% 37.5% -100.0% 0.0%   Employees   0 0 20 20 20 20 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)   10,476 8,921 7,972 9,594 8,709 10,222 62 62   Balance sheet change%   0.0% -14.8% -10.6% 20.3% -9.2% 17.4% -99.4% 0.0%   Added value   -966.1 234.7 747.1 47.6 -2,634.5 866.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -11 -67 -67 -13 0 31 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 1.0 2.0 3.0 -1.0 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 (%)   -10.6% 1.9% 7.2% 0.4% -33.4% 7.7% 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 %   -9.4% 2.9% 9.6% 2.2% -25.2% 9.6% 0.0% 0.0%   ROI %   -30.5% 9.3% 21.8% 3.8% -61.4% 34.1% 0.0% 0.0%   ROE %   -349.5% 32.6% 83.4% 3.6% -45.3% 6.7% 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 %   2.5% 4.1% 11.1% 10.8% -14.5% -6.4% -96.7% -96.7%   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, %   -243.3% 644.8% 413.6% 6,898.3% -93.5% 319.3% 0.0% 0.0%   Gearing %   901.0% 417.4% 350.5% 359.4% -194.9% -436.6% -103.4% -103.4%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   12.7% 7.6% 8.5% 4.6% 7.8% 7.1% 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   1.1 1.2 1.3 1.5 1.0 1.1 0.0 0.0   Current Ratio   1.1 1.2 1.3 1.3 0.9 1.0 0.0 0.0   Cash and cash equivalent   0.4 0.4 0.0 0.0 0.0 0.0 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   788.4 1,214.8 1,604.0 2,030.7 -1,033.8 -279.8 -933.8 -933.8   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   0 0 37 2 -132 43 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 37 2 -132 43 0 0   EBIT / employee   0 0 36 2 -132 42 0 0   Net earnings / employee   0 0 26 2 -109 32 0 0