Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DEVELUP 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  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% 3.8%   Bankruptcy risk   0.8% 0.8% 0.6% 0.6% 0.7% 0.9% 8.6% 7.2%   Credit score (0-100)   92 93 97 96 94 90 28 34   Credit rating   AA AA AA AA AA A BB BBB   Credit limit (kDKK)   448.0 652.4 1,077.5 1,077.6 1,722.0 1,414.9 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   1,978 2,676 3,210 3,210 3,063 3,003 0.0 0.0   EBITDA   1,978 3,150 3,210 3,210 2,950 3,003 0.0 0.0   EBIT   1,978 3,150 3,210 3,210 7,584 3,003 0.0 0.0   Pre-tax profit (PTP)   611.0 2,093.0 2,412.0 2,412.2 6,724.6 2,520.4 0.0 0.0   Net earnings   477.0 1,633.0 1,881.0 1,881.5 5,228.0 1,965.9 0.0 0.0   Pre-tax profit without non-rec. items   611 2,093 2,412 2,412 6,725 2,520 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   52,000 52,999 53,000 53,000 52,000 52,122 0.0 0.0   Shareholders equity total   4,277 5,910 9,324 9,325 14,553 16,518 13,718 13,718   Interest-bearing liabilities   50,098 47,647 42,601 42,599 35,966 33,084 0.0 0.0   Balance sheet total (assets)   55,883 55,261 53,879 53,880 52,623 52,140 13,718 13,718   Net Debt   50,098 47,647 42,601 42,599 35,503 33,084 -13,718 -13,718     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   1,978 2,676 3,210 3,210 3,063 3,003 0.0 0.0   Gross profit growth   -28.3% 35.3% 20.0% 0.0% -4.6% -2.0% -100.0% 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)   55,883 55,261 53,879 53,880 52,623 52,140 13,718 13,718   Balance sheet change%   -0.2% -1.1% -2.5% 0.0% -2.3% -0.9% -73.7% 0.0%   Added value   1,978.0 3,150.0 3,210.0 3,210.2 7,584.3 3,002.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 999 1 0 -1,000 122 -52,122 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 (%)   100.0% 117.7% 100.0% 100.0% 247.7% 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 %   3.5% 5.7% 5.9% 6.0% 14.2% 5.9% 0.0% 0.0%   ROI %   3.6% 5.7% 6.0% 6.1% 14.5% 5.9% 0.0% 0.0%   ROE %   11.8% 32.1% 24.7% 20.2% 43.8% 12.7% 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 %   7.7% 10.7% 17.3% 17.3% 27.7% 31.7% 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, %   2,532.8% 1,512.6% 1,327.1% 1,327.0% 1,203.7% 1,101.8% 0.0% 0.0%   Gearing %   1,171.3% 806.2% 456.9% 456.8% 247.1% 200.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.7% 2.2% 1.8% 1.9% 2.2% 1.6% 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   2.6 0.7 0.3 0.3 0.2 0.0 0.0 0.0   Current Ratio   2.6 0.7 0.3 0.3 0.2 0.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 462.8 0.0 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   2,401.0 -1,108.0 -1,800.0 -1,800.3 -2,388.9 -2,879.4 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   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