Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANISH INSPECTION 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 2023/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.6% 2.6% 2.6% 2.6% 2.6% 2.6% 2.6% 2.6%   Bankruptcy risk   2.5% 1.8% 2.0% 1.7% 3.8% 1.7% 11.8% 11.8%   Credit score (0-100)   64 73 69 72 51 71 20 20   Credit rating   BBB A A A BBB A BB BB   Credit limit (kDKK)   0.0 0.5 0.2 2.2 0.0 4.0 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 2023/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,482 1,988 2,278 2,733 2,933 4,414 0.0 0.0   EBITDA   448 198 353 627 1,079 2,518 0.0 0.0   EBIT   371 198 353 627 1,055 2,502 0.0 0.0   Pre-tax profit (PTP)   371.4 189.7 346.5 624.5 1,053.7 2,501.6 0.0 0.0   Net earnings   277.2 149.8 257.5 473.9 820.8 1,950.7 0.0 0.0   Pre-tax profit without non-rec. items   371 190 347 624 1,054 2,502 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 2023/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 72.0 40.0 0.0 0.0   Shareholders equity total   479 354 466 690 642 2,200 500 500   Interest-bearing liabilities   38.8 493 69.3 91.8 0.0 68.2 0.0 0.0   Balance sheet total (assets)   747 1,002 929 1,168 776 3,433 500 500   Net Debt   38.8 493 4.9 -448 -536 -2,877 -500 -500     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/6 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   2,482 1,988 2,278 2,733 2,933 4,414 0.0 0.0   Gross profit growth   5.6% -19.9% 14.6% 20.0% 7.3% 50.5% -100.0% 0.0%   Employees   4 3 3 3 3 3 0 0   Employee growth %   0.0% -25.0% 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)   747 1,002 929 1,168 776 3,433 500 500   Balance sheet change%   -26.9% 34.2% -7.3% 25.7% -33.5% 342.3% -85.4% 0.0%   Added value   448.2 198.3 352.7 626.6 1,055.0 2,517.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -77 0 0 0 48 -48 -40 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 2023/6 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 (%)   14.9% 10.0% 15.5% 22.9% 36.0% 56.7% 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 %   42.6% 23.5% 37.3% 60.2% 108.8% 119.0% 0.0% 0.0%   ROI %   59.6% 30.1% 52.1% 95.8% 148.5% 172.1% 0.0% 0.0%   ROE %   59.5% 36.0% 62.8% 81.9% 123.2% 137.3% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/6 2024e N/A 2025e N/A Equity ratio %   64.1% 35.3% 50.2% 59.1% 82.8% 64.1% 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, %   8.7% 248.5% 1.4% -71.6% -49.6% -114.3% 0.0% 0.0%   Gearing %   8.1% 139.3% 14.9% 13.3% 0.0% 3.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.4% 5.9% 4.9% 8.5% 8.1% 8.2% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/6 2024e N/A 2025e N/A Quick Ratio   2.7 1.5 1.9 2.4 5.8 5.0 0.0 0.0   Current Ratio   2.7 1.5 1.9 2.4 5.8 5.0 0.0 0.0   Cash and cash equivalent   0.1 0.1 64.4 540.2 535.7 2,945.2 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 2023/6 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   449.1 323.9 436.4 660.2 583.4 2,710.9 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 2023/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   112 66 118 209 352 839 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   112 66 118 209 360 839 0 0   EBIT / employee   93 66 118 209 352 834 0 0   Net earnings / employee   69 50 86 158 274 650 0 0