Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DELACOUR DANIA LAW INTERNATIONAL 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  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% 1.2% 1.2%   Bankruptcy risk   12.4% 12.1% 6.9% 10.0% 16.5% 26.8% 16.0% 16.0%   Credit score (0-100)   21 21 36 26 10 2 11 11   Credit rating   BB BB BBB BB BB B 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)  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   393 224 2,966 -16.0 -5.0 9.0 0.0 0.0   EBITDA   194 54.5 2,745 0.8 -5.0 9.0 0.0 0.0   EBIT   194 54.5 537 -7.6 -5.0 9.0 0.0 0.0   Pre-tax profit (PTP)   217.4 15.2 414.0 -54.9 -8.6 9.0 0.0 0.0   Net earnings   169.6 11.8 -70.2 -54.9 -8.6 9.0 0.0 0.0   Pre-tax profit without non-rec. items   217 15.2 414 -54.9 -8.6 9.0 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 2,351 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   794 138 54.9 0.0 -8.6 0.3 -140 -140   Interest-bearing liabilities   311 1,051 182 0.0 0.0 0.0 140 140   Balance sheet total (assets)   1,261 1,356 3,005 1,608 5.3 5.3 0.0 0.0   Net Debt   80.8 785 182 -1,607 0.0 0.0 140 140     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   393 224 2,966 -16.0 -5.0 9.0 0.0 0.0   Gross profit growth   0.0% -43.0% 1,222.4% 0.0% 68.8% 0.0% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,261 1,356 3,005 1,608 5 5 0 0   Balance sheet change%   0.0% 7.5% 121.6% -46.5% -99.7% 0.0% -100.0% 0.0%   Added value   194.2 54.5 2,744.7 0.8 3.4 9.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 143 -2,359 0 0 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 3.0 -1.0 -2.0 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 (%)   49.4% 24.3% 18.1% 47.4% 100.0% 100.0% 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 %   18.4% 4.2% 24.6% -0.1% -0.6% 92.9% 0.0% 0.0%   ROI %   21.0% 4.8% 75.3% -1.8% 0.0% 5,350.4% 0.0% 0.0%   ROE %   21.4% 2.5% -72.8% -6.6% -1.1% 316.1% 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 %   62.9% 10.2% 1.8% 0.0% -61.8% 6.3% -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, %   41.6% 1,440.6% 6.6% -194,495.0% 0.0% 0.0% 0.0% 0.0%   Gearing %   39.2% 762.6% 332.1% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.1% 5.9% 19.9% 57.9% 0.0% 0.0% 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   2.7 1.1 0.2 1.0 0.4 1.1 0.0 0.0   Current Ratio   2.7 1.1 0.2 1.0 0.4 1.1 0.0 0.0   Cash and cash equivalent   230.0 266.1 0.0 1,606.5 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   793.6 137.8 -2,295.8 0.0 -8.6 0.3 -69.8 -69.8   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 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0