Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Dannozzle Holding New 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.1% 1.1%   Bankruptcy risk   5.7% 4.9% 2.6% 2.6% 5.7% 4.6% 9.7% 9.7%   Credit score (0-100)   42 45 61 60 39 45 25 25   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   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)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   32.6 77.2 35.4 43.4 105 177 0.0 0.0   EBITDA   32.6 77.2 35.4 43.4 105 177 0.0 0.0   EBIT   2.3 4.3 -18.3 -26.8 27.6 71.9 0.0 0.0   Pre-tax profit (PTP)   15.9 374.4 398.6 755.8 -263.1 -179.4 0.0 0.0   Net earnings   15.8 374.8 405.6 763.1 -268.2 -192.9 0.0 0.0   Pre-tax profit without non-rec. items   15.9 374 399 756 -263 -179 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   191 566 971 1,734 1,466 1,273 -603 -603   Interest-bearing liabilities   136 19.4 298 215 151 387 1,557 1,557   Balance sheet total (assets)   535 943 1,701 2,311 1,997 2,216 954 954   Net Debt   136 -7.7 291 215 150 387 1,557 1,557     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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   32.6 77.2 35.4 43.4 105 177 0.0 0.0   Gross profit growth   0.0% 136.7% -54.1% 22.6% 140.7% 69.4% -100.0% 0.0%   Employees   0 1 1 1 1 1 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)   535 943 1,701 2,311 1,997 2,216 954 954   Balance sheet change%   0.0% 76.3% 80.4% 35.9% -13.6% 11.0% -56.9% 0.0%   Added value   32.6 77.2 35.4 43.4 97.8 177.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   288 -99 180 -83 -106 366 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 -2.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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 (%)   7.1% 5.6% -51.7% -61.6% 26.4% 40.6% 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 %   3.3% 51.5% 30.8% 38.0% -11.9% -8.0% 0.0% 0.0%   ROI %   5.3% 83.1% 41.2% 44.3% -13.6% -9.6% 0.0% 0.0%   ROE %   8.3% 99.1% 52.8% 56.4% -16.8% -14.1% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   35.7% 60.0% 57.1% 75.0% 73.4% 57.5% -38.7% -38.7%   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, %   415.8% -9.9% 821.8% 494.4% 143.6% 218.4% 0.0% 0.0%   Gearing %   71.1% 3.4% 30.6% 12.4% 10.3% 30.4% -258.3% -258.3%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.3% 8.2% 5.4% 2.7% 3.2% 4.3% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.1 0.2 0.3 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.1 0.2 0.3 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   0.0 27.1 6.4 0.5 0.5 0.3 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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   -317.1 -287.7 -430.8 -447.3 -407.4 -817.7 -778.4 -778.4   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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 77 35 43 98 177 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 77 35 43 105 177 0 0   EBIT / employee   0 4 -18 -27 28 72 0 0   Net earnings / employee   0 375 406 763 -268 -193 0 0