Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DD Coach 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   5.6% 5.6% 5.6% 5.6% 5.6% 5.6% 5.6% 5.6%   Bankruptcy risk   1.4% 1.5% 2.8% 1.4% 2.7% 3.9% 15.0% 14.7%   Credit score (0-100)   80 77 59 77 60 49 14 14   Credit rating   A A BBB A BBB BBB BB BB   Credit limit (kDKK)   17.9 5.5 0.0 13.8 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   4,429 3,127 2,104 2,274 1,800 134 0.0 0.0   EBITDA   971 190 15.9 252 377 80.9 0.0 0.0   EBIT   829 77.7 -73.4 205 368 80.9 0.0 0.0   Pre-tax profit (PTP)   783.5 75.2 -77.0 202.9 355.4 41.1 0.0 0.0   Net earnings   610.5 58.2 -60.4 152.0 274.7 87.7 0.0 0.0   Pre-tax profit without non-rec. items   784 75.2 -77.0 203 355 41.1 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   259 140 75.6 59.9 0.0 0.0 0.0 0.0   Shareholders equity total   958 867 806 838 1,013 448 298 298   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,937 1,512 1,372 1,472 1,462 864 298 298   Net Debt   -172 -6.3 -41.8 -329 -449 -26.2 -298 -298     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   4,429 3,127 2,104 2,274 1,800 134 0.0 0.0   Gross profit growth   29.5% -29.4% -32.7% 8.1% -20.8% -92.6% -100.0% 0.0%   Employees   7 6 4 3 3 1 0 0   Employee growth %   0.0% -14.3% -33.3% -25.0% 0.0% -66.7% -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)   1,937 1,512 1,372 1,472 1,462 864 298 298   Balance sheet change%   65.8% -21.9% -9.3% 7.3% -0.7% -40.9% -65.6% 0.0%   Added value   971.2 190.1 15.9 252.2 415.4 80.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -258 -231 -154 -63 -68 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 -1.0 1.0 2.0 3.0 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 (%)   18.7% 2.5% -3.5% 9.0% 20.5% 60.4% 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 %   53.5% 4.5% -5.1% 14.4% 25.1% 7.0% 0.0% 0.0%   ROI %   103.5% 7.9% -7.7% 20.9% 35.2% 10.7% 0.0% 0.0%   ROE %   81.1% 6.4% -7.2% 18.5% 29.7% 12.0% 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 %   49.5% 57.3% 58.8% 56.9% 69.3% 51.8% 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, %   -17.7% -3.3% -262.7% -130.6% -119.1% -32.3% 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 %   196.6% 0.0% 0.0% 0.0% 0.0% 0.0% 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   1.5 1.9 2.3 2.4 3.7 1.6 0.0 0.0   Current Ratio   1.5 1.9 2.3 2.4 3.7 1.6 0.0 0.0   Cash and cash equivalent   171.8 6.3 41.8 329.3 449.0 26.2 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   438.3 510.8 550.9 649.6 1,070.7 247.7 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  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   139 32 4 84 138 81 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   139 32 4 84 126 81 0 0   EBIT / employee   118 13 -18 68 123 81 0 0   Net earnings / employee   87 10 -15 51 92 88 0 0