Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DriveClever 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 2019/5 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% 2.7% 2.7%   Bankruptcy risk   31.2% 24.3% 3.2% 1.7% 2.7% 6.8% 7.0% 6.8%   Credit score (0-100)   1 4 55 71 60 34 34 35   Credit rating   C B BBB A BBB BBB BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 6.8 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)  2018 2019/5 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   5,844 -169 198 2,867 3,646 2,934 0.0 0.0   EBITDA   485 -171 198 1,013 859 -228 0.0 0.0   EBIT   -4,556 -171 198 975 822 -266 0.0 0.0   Pre-tax profit (PTP)   2,026,475.6 -176.7 198.0 975.5 831.8 -32.1 0.0 0.0   Net earnings   2,026,429.1 -137.8 154.5 758.7 647.4 -26.3 0.0 0.0   Pre-tax profit without non-rec. items   2,026,476 -177 198 975 832 -32.1 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/5 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 0.0 113 75.5 37.8 0.0 0.0 0.0   Shareholders equity total   6,028 5,890 6,044 6,803 7,450 7,424 7,024 7,024   Interest-bearing liabilities   24.4 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   7,399 6,037 7,291 11,131 14,720 16,198 7,024 7,024   Net Debt   24.4 0.0 0.0 0.0 0.0 -87.0 -7,024 -7,024     See the entire balance sheet 1000.0 Volume  2018 2019/5 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   5,844 -169 198 2,867 3,646 2,934 0.0 0.0   Gross profit growth   -79.2% 0.0% 0.0% 1,348.1% 27.1% -19.5% -100.0% 0.0%   Employees   4 0 0 4 6 6 0 0   Employee growth %   -55.6% -100.0% 0.0% 0.0% 50.0% 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)   7,399 6,037 7,291 11,131 14,720 16,198 7,024 7,024   Balance sheet change%   -99.3% -18.4% 20.8% 52.7% 32.2% 10.0% -56.6% 0.0%   Added value   485.3 -171.5 198.0 1,012.8 859.4 -227.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -10,107 0 113 -76 -76 -76 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 1.0 2.0 3.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/5 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 (%)   -78.0% 101.5% 100.0% 34.0% 22.5% -9.1% 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 %   399.9% -2.6% 3.0% 10.6% 6.5% -0.1% 0.0% 0.0%   ROI %   403.8% -2.9% 3.3% 15.2% 11.8% -0.3% 0.0% 0.0%   ROE %   462.4% -2.3% 2.6% 11.8% 9.1% -0.4% 0.0% 0.0%   1000.0 Solidity  2018 2019/5 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   81.5% 97.6% 82.9% 61.1% 50.6% 45.8% 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, %   5.0% 0.0% 0.0% 0.0% 0.0% 38.2% 0.0% 0.0%   Gearing %   0.4% 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 %   0.2% 42.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/5 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   5.4 41.0 5.8 2.6 2.0 1.8 0.0 0.0   Current Ratio   5.4 41.0 5.8 2.6 2.0 1.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 87.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/5 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   6,027.7 5,889.9 5,937.3 6,730.1 7,412.7 7,424.1 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 2019/5 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   121 0 0 253 143 -38 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   121 0 0 253 143 -38 0 0   EBIT / employee   -1,139 0 0 244 137 -44 0 0   Net earnings / employee   506,607 0 0 190 108 -4 0 0