Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DOKI 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  2017 2017/12 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% 0.8%   Bankruptcy risk   2.2% 2.0% 2.1% 2.1% 2.4% 2.4% 11.8% 10.0%   Credit score (0-100)   68 70 68 66 62 63 19 25   Credit rating   BBB A A BBB BBB BBB BB BB   Credit limit (kDKK)   0.2 0.8 0.3 0.3 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)  2017 2017/12 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   184 181 175 170 141 139 0.0 0.0   EBITDA   13.8 11.0 19.9 14.5 -15.5 -18.8 0.0 0.0   EBIT   -63.4 -74.6 -84.5 -104 -104 -99.5 0.0 0.0   Pre-tax profit (PTP)   -20.1 -126.2 54.2 -123.8 9.0 -411.4 0.0 0.0   Net earnings   -20.1 -126.2 54.2 -123.8 9.0 -411.4 0.0 0.0   Pre-tax profit without non-rec. items   -20.1 -126 54.2 -124 9.0 -411 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   492 567 712 655 359 377 0.0 0.0   Shareholders equity total   4,966 4,690 4,636 4,402 4,298 3,772 2,722 2,722   Interest-bearing liabilities   0.9 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   5,012 4,733 4,728 4,522 4,474 3,919 2,722 2,722   Net Debt   -4,434 -4,083 -3,936 -3,768 -4,004 -3,425 -2,722 -2,722     See the entire balance sheet 1000.0 Volume  2017 2017/12 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   184 181 175 170 141 139 0.0 0.0   Gross profit growth   98.4% -1.3% -3.6% -2.8% -17.2% -1.4% -100.0% 0.0%   Employees   1 1 1 1 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)   5,012 4,733 4,728 4,522 4,474 3,919 2,722 2,722   Balance sheet change%   -1.9% -5.6% -0.1% -4.4% -1.1% -12.4% -30.5% 0.0%   Added value   -63.4 -74.6 -84.5 -103.9 -103.6 -99.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   31 -10 40 -175 -384 -63 -377 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  2017 2017/12 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 (%)   -34.6% -41.2% -48.3% -61.1% -73.6% -71.7% 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 %   -0.3% -0.9% 1.8% 4.5% 3.5% 0.1% 0.0% 0.0%   ROI %   -0.3% -1.0% 1.8% 4.6% 3.7% 0.1% 0.0% 0.0%   ROE %   -0.4% -2.6% 1.2% -2.7% 0.2% -10.2% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   99.7% 99.6% 98.5% 98.0% 97.0% 97.2% 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, %   -32,183.6% -37,028.1% -19,757.0% -26,016.1% 25,883.0% 18,225.6% 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 %   1,381.5% 17,283.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   313.8 234.3 57.0 43.7 31.1 32.2 0.0 0.0   Current Ratio   97.0 95.5 43.5 32.0 23.4 24.1 0.0 0.0   Cash and cash equivalent   4,434.5 4,083.1 3,936.0 3,767.6 4,003.8 3,425.1 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 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   3,231.1 2,713.0 1,942.5 1,962.4 2,086.8 1,767.9 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  2017 2017/12 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   -63 -75 -84 -104 -104 -100 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   14 11 20 14 -15 -19 0 0   EBIT / employee   -63 -75 -84 -104 -104 -100 0 0   Net earnings / employee   -20 -126 54 -124 9 -411 0 0