Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

QNTM Ecom SW BidCo ApS - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.2% 1.5% 1.5% 1.5% 1.5% 1.5% 1.2% 1.2%   Bankruptcy risk   0.0% 0.0% 0.0% 0.0% 0.8% 1.5% 2.7% 2.7%   Credit score (0-100)   0 0 0 0 91 76 60 60   Credit rating   N/A N/A N/A N/A AA A BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 750.8 15,571.8 716.9 0.1 0.1   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 0.0 78,902 107,383 114,691 0.0 0.0   EBITDA   0.0 0.0 0.0 10,679 8,053 -4,496 0.0 0.0   EBIT   0.0 0.0 0.0 10,679 -19,668 -37,514 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 -13,505.0 -20,513.0 -38,733.0 0.0 0.0   Net earnings   0.0 0.0 0.0 -13,505.0 -19,992.0 -35,871.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 10,679 -20,513 -38,733 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 3,037 2,129 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 -13,465 174,544 138,673 99,914 99,914   Interest-bearing liabilities   0.0 0.0 0.0 0.0 17,265 35,788 29,305 29,305   Balance sheet total (assets)   0.0 0.0 0.0 219,276 218,998 214,154 129,219 129,219   Net Debt   0.0 0.0 0.0 0.0 16,041 35,418 29,305 29,305     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e 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 0.0 0.0 78,902 107,383 114,691 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 36.1% 6.8% -100.0% 0.0%   Employees   0 0 0 118 165 179 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 39.8% 8.5% -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 0 0 219,276 218,998 214,154 129,219 129,219   Balance sheet change%   0.0% 0.0% 0.0% 0.0% -0.1% -2.2% -39.7% 0.0%   Added value   0.0 0.0 0.0 10,679.0 -19,668.0 -4,496.0 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 0 159,669 -39,498 -51,691 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 1.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e 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% 0.0% 0.0% 13.5% -18.3% -32.7% 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 %   0.0% 0.0% 0.0% 4.6% -8.7% -17.3% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 4.6% -9.2% -19.9% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 100.3% -24.8% -22.9% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 0.0% 0.0% 79.7% 64.8% 77.3% 77.3%   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% 0.0% 0.0% 0.0% 199.2% -787.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 9.9% 25.8% 29.3% 29.3%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 9.9% 4.6% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.9 0.5 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.9 0.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 1,224.0 370.0 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e 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 0.0 0.0 0.0 -4,462.0 -29,820.0 -14,652.5 -14,652.5   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 91 -119 -25 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 91 49 -25 0 0   EBIT / employee   0 0 0 91 -119 -210 0 0   Net earnings / employee   0 0 0 -114 -121 -200 0 0