Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DUCKWISE 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   1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9%   Bankruptcy risk   1.0% 5.0% 1.3% 1.0% 1.3% 10.1% 17.2% 17.2%   Credit score (0-100)   88 45 80 84 79 23 10 10   Credit rating   A BBB A A A BB BB BB   Credit limit (kDKK)   410.9 0.0 146.5 495.2 74.0 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   13,425 10,985 12,611 15,935 19,078 20,026 0.0 0.0   EBITDA   2,823 156 2,899 3,198 1,118 -3,811 0.0 0.0   EBIT   2,540 -123 2,723 3,044 694 -4,304 0.0 0.0   Pre-tax profit (PTP)   2,510.6 -110.3 2,690.2 2,992.0 616.1 -4,420.1 0.0 0.0   Net earnings   1,954.3 -79.2 2,092.8 2,326.3 476.6 -3,454.3 0.0 0.0   Pre-tax profit without non-rec. items   2,511 -110 2,690 2,992 616 -4,420 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   825 569 434 437 1,503 1,205 0.0 0.0   Shareholders equity total   2,439 859 2,952 3,778 2,255 -1,199 -1,363 -1,363   Interest-bearing liabilities   847 102 37.6 416 1,018 4,520 1,363 1,363   Balance sheet total (assets)   6,227 3,934 7,811 7,716 7,364 7,449 0.0 0.0   Net Debt   -1,423 -295 -5,303 -3,411 658 4,520 1,363 1,363     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   13,425 10,985 12,611 15,935 19,078 20,026 0.0 0.0   Gross profit growth   54.7% -18.2% 14.8% 26.4% 19.7% 5.0% -100.0% 0.0%   Employees   21 21 16 21 31 41 0 0   Employee growth %   61.5% 0.0% -23.8% 31.3% 47.6% 32.3% -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)   6,227 3,934 7,811 7,716 7,364 7,449 0 0   Balance sheet change%   24.4% -36.8% 98.6% -1.2% -4.6% 1.2% -100.0% 0.0%   Added value   2,822.8 156.0 2,898.6 3,197.6 847.2 -3,811.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   283 -535 -311 -150 641 -790 -1,205 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 3.0 -1.0 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 (%)   18.9% -1.1% 21.6% 19.1% 3.6% -21.5% 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 %   45.1% -1.6% 46.4% 39.4% 9.3% -53.7% 0.0% 0.0%   ROI %   79.6% -3.1% 101.0% 76.0% 16.6% -89.7% 0.0% 0.0%   ROE %   88.4% -4.8% 109.8% 69.1% 15.8% -71.2% 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 %   39.2% 21.8% 37.8% 49.0% 30.6% -13.9% -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, %   -50.4% -189.1% -182.9% -106.7% 58.8% -118.6% 0.0% 0.0%   Gearing %   34.7% 11.8% 1.3% 11.0% 45.1% -376.9% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.6% 6.1% 50.0% 27.9% 11.7% 4.5% 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   1.6 1.3 1.8 1.8 1.4 0.8 0.0 0.0   Current Ratio   1.6 1.3 1.8 1.8 1.4 0.8 0.0 0.0   Cash and cash equivalent   2,269.6 396.5 5,340.5 3,826.6 360.6 0.0 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   1,888.2 767.7 3,270.6 3,221.3 1,603.6 -1,615.3 -681.3 -681.3   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   134 7 181 152 27 -93 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   134 7 181 152 36 -93 0 0   EBIT / employee   121 -6 170 145 22 -105 0 0   Net earnings / employee   93 -4 131 111 15 -84 0 0