Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DIGITAL FINANS A/S 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% 1.5% 1.5%   Bankruptcy risk   2.5% 1.7% 2.0% 1.8% 2.0% 1.9% 8.4% 8.4%   Credit score (0-100)   64 75 68 70 68 69 29 29   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.0 7.9 0.5 2.8 0.9 2.5 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   0.0 0.0 551 488 552 937 0.0 0.0   EBITDA   247 652 551 488 552 937 0.0 0.0   EBIT   247 652 551 488 552 937 0.0 0.0   Pre-tax profit (PTP)   437.2 1,047.1 634.5 683.2 760.7 1,200.8 0.0 0.0   Net earnings   372.2 815.7 484.1 502.6 578.6 931.7 0.0 0.0   Pre-tax profit without non-rec. items   437 1,047 635 683 761 1,201 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 0.0 180 195 452 527 0.0 0.0   Shareholders equity total   6,006 6,822 5,606 6,109 6,687 7,619 7,046 7,046   Interest-bearing liabilities   5,844 5,339 6,042 4,933 2,570 1,522 0.0 0.0   Balance sheet total (assets)   11,982 12,533 12,020 11,365 9,906 10,017 7,046 7,046   Net Debt   5,844 5,339 6,042 4,933 2,570 1,491 -7,046 -7,046     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   0.0 0.0 551 488 552 937 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -11.4% 13.0% 69.9% -100.0% 0.0%   Employees   0 0 0 0 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)   11,982 12,533 12,020 11,365 9,906 10,017 7,046 7,046   Balance sheet change%   24.4% 4.6% -4.1% -5.5% -12.8% 1.1% -29.7% 0.0%   Added value   247.3 652.4 551.3 488.3 551.8 937.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 180 15 256 75 -527 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 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 (%)   0.0% 0.0% 100.0% 100.0% 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 %   4.1% 8.5% 5.6% 6.3% 7.7% 12.6% 0.0% 0.0%   ROI %   4.2% 8.7% 5.7% 6.4% 8.0% 13.6% 0.0% 0.0%   ROE %   6.4% 12.7% 7.8% 8.6% 9.0% 13.0% 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 %   50.1% 54.4% 46.6% 53.8% 67.5% 76.4% 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, %   2,363.2% 818.4% 1,096.0% 1,010.2% 465.8% 159.0% 0.0% 0.0%   Gearing %   97.3% 78.3% 107.8% 80.8% 38.4% 20.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.2% 0.0% 0.8% 0.9% 1.6% 2.5% 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   1.0 1.2 1.0 1.0 1.8 3.1 0.0 0.0   Current Ratio   1.1 1.2 1.0 1.0 1.8 3.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 31.8 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   302.3 972.4 -159.3 -51.2 2,555.0 4,911.9 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   0 0 0 0 552 937 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 552 937 0 0   EBIT / employee   0 0 0 0 552 937 0 0   Net earnings / employee   0 0 0 0 579 932 0 0