Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Dannevang Invest 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  2017 2017/9 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.2%   Bankruptcy risk   1.8% 3.2% 3.4% 1.8% 2.1% 1.8% 13.0% 10.0%   Credit score (0-100)   74 57 55 71 67 70 2 2   Credit rating   A BBB BBB A A A BB BB   Credit limit (kDKK)   1.1 0.0 0.0 0.2 0.1 0.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/9 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   262 27.2 224 305 281 657 0.0 0.0   EBITDA   262 27.2 224 305 281 657 0.0 0.0   EBIT   194 10.2 165 245 221 596 0.0 0.0   Pre-tax profit (PTP)   131.1 1.2 24.7 14.3 160.0 867.1 0.0 0.0   Net earnings   131.1 -2.8 28.7 73.4 318.7 867.1 0.0 0.0   Pre-tax profit without non-rec. items   131 1.2 24.7 14.3 160 867 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/9 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   3,646 2,983 2,923 2,864 2,892 3,605 0.0 0.0   Shareholders equity total   1,635 122 151 224 543 1,410 1,085 1,085   Interest-bearing liabilities   2,632 2,925 2,805 3,276 3,124 4,014 0.0 0.0   Balance sheet total (assets)   4,365 3,174 3,132 3,651 3,753 5,752 1,085 1,085   Net Debt   2,613 2,734 2,597 3,034 2,848 3,374 -1,085 -1,085     See the entire balance sheet 1000.0 Volume  2017 2017/9 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   262 27.2 224 305 281 657 0.0 0.0   Gross profit growth   66.2% -89.6% 725.2% 35.9% -7.8% 133.8% -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)   4,365 3,174 3,132 3,651 3,753 5,752 1,085 1,085   Balance sheet change%   -1.7% -27.3% -1.3% 16.6% 2.8% 53.3% -81.1% 0.0%   Added value   193.7 10.2 164.5 245.0 221.4 595.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -136 -680 -119 -119 -31 651 -3,605 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 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2017 2017/9 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   74.1% 37.6% 73.4% 80.4% 78.8% 90.6% 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 %   4.4% 0.3% 5.2% 7.2% 6.0% 21.2% 0.0% 0.0%   ROI %   4.5% 0.3% 5.5% 7.6% 6.2% 22.1% 0.0% 0.0%   ROE %   8.4% -0.3% 21.0% 39.1% 83.0% 88.8% 0.0% 0.0%   1000.0 Solidity  2017 2017/9 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   37.5% 3.9% 4.8% 6.1% 14.5% 24.5% 100.0% 50.0%   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, %   999.1% 10,061.4% 1,158.1% 995.6% 1,013.2% 513.5% 0.0% 0.0%   Gearing %   160.9% 2,393.0% 1,858.2% 1,459.8% 575.2% 284.7% 0.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.3% 0.3% 4.9% 7.6% 1.9% 3.9% 0.0% 0.0%   1000.0 Liquidity  2017 2017/9 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   1.7 0.5 0.5 2.3 2.8 3.9 0.0 0.0   Current Ratio   1.7 0.5 0.5 2.3 2.8 3.9 0.0 0.0   Cash and cash equivalent   18.7 191.1 208.2 241.7 275.5 640.4 0.0 0.0   1000.0 Capital use efficiency  2017 2017/9 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   296.2 -200.6 -250.8 451.3 548.7 1,598.3 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  2017 2017/9 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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