Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Duke Funds 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.7% 2.8% 2.2% 2.6% 1.6% 1.6% 8.4% 8.4%   Credit score (0-100)   61 59 64 61 73 75 29 29   Credit rating   BBB BBB BBB BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.4 0.1 33.8 56.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -20.0 -26.2 -26.3 -26.3 -86.3 -128 0.0 0.0   EBITDA   -20.0 -26.2 -26.3 -26.3 -86.3 -128 0.0 0.0   EBIT   -20.0 -26.2 -26.3 -26.3 -86.3 -128 0.0 0.0   Pre-tax profit (PTP)   1,059.9 -2,983.4 10,874.3 11,777.2 1,452.9 6,292.2 0.0 0.0   Net earnings   1,059.9 -2,983.4 10,874.3 11,777.2 1,452.9 6,292.2 0.0 0.0   Pre-tax profit without non-rec. items   1,060 -2,983 10,874 11,777 1,453 6,292 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,110 -1,874 9,001 20,778 12,231 18,523 12,473 12,473   Interest-bearing liabilities   80,105 76,722 71,384 59,583 74,727 90,523 0.0 0.0   Balance sheet total (assets)   81,235 74,870 80,407 80,383 86,980 109,068 12,473 12,473   Net Debt   41,504 55,266 53,695 43,122 59,134 73,988 -12,473 -12,473     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -20.0 -26.2 -26.3 -26.3 -86.3 -128 0.0 0.0   Gross profit growth   0.0% -31.2% -0.0% 0.0% -228.8% -48.8% 0.0% 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)   81,235 74,870 80,407 80,383 86,980 109,068 12,473 12,473   Balance sheet change%   0.0% -7.8% 7.4% -0.0% 8.2% 25.4% -88.6% 0.0%   Added value   -20.0 -26.2 -26.3 -26.3 -86.3 -128.4 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 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 -3.0 -4.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   100.0% 100.0% 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 %   2.3% 1.0% 15.8% 16.1% 3.5% 8.2% 0.0% 0.0%   ROI %   2.3% 1.0% 15.8% 16.1% 3.5% 8.2% 0.0% 0.0%   ROE %   95.5% -7.9% 25.9% 79.1% 8.8% 40.9% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   1.4% -2.4% 11.2% 25.8% 14.1% 17.0% 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, %   -207,517.8% -210,553.3% -204,553.3% -164,273.5% -68,517.2% -57,625.8% 0.0% 0.0%   Gearing %   7,217.3% -4,095.1% 793.1% 286.8% 611.0% 488.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.1% 4.8% 2.1% 1.8% 2.2% 2.1% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.5 0.4 0.4 0.3 0.2 0.2 0.0 0.0   Current Ratio   0.5 0.4 0.4 0.3 0.2 0.2 0.0 0.0   Cash and cash equivalent   38,601.4 21,456.4 17,689.2 16,461.1 15,593.5 16,535.7 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -41,523.6 -45,286.9 -43,716.9 -43,143.4 -59,155.4 -74,009.2 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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