Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DBC DIGITAL A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1.0 Bankruptcy Risk  2018 2018/12 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% 1.9% 1.9%   Bankruptcy risk   1.5% 2.4% 2.5% 2.1% 0.7% 0.8% 4.3% 4.2%   Credit score (0-100)   79 64 62 66 94 91 48 48   Credit rating   A BBB BBB A AA AA BBB BBB   Credit limit (mDKK)   0.4 0.0 0.0 0.0 6.6 6.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   149 153 163 165 168 175 175 175   Gross profit   97.1 98.9 103 104 109 113 0.0 0.0   EBITDA   -0.1 1.9 4.7 6.2 9.1 8.5 0.0 0.0   EBIT   -4.5 1.9 4.7 6.2 5.4 5.2 0.0 0.0   Pre-tax profit (PTP)   -4.7 0.9 3.2 4.3 5.2 6.0 0.0 0.0   Net earnings   -4.1 0.9 3.2 4.3 3.9 4.5 0.0 0.0   Pre-tax profit without non-rec. items   -4.7 1.9 4.7 6.2 5.2 6.0 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   30.5 0.0 0.0 0.0 32.8 33.6 0.0 0.0   Shareholders equity total   49.5 50.3 30.7 35.0 38.8 43.3 40.9 40.9   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.1 0.0 0.0   Balance sheet total (assets)   75.8 80.6 67.7 60.0 62.5 73.1 40.9 40.9   Net Debt   -29.9 0.0 0.0 0.0 -17.0 -21.1 -40.9 -40.9     See the entire balance sheet 1.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   149 153 163 165 168 175 175 175   Net sales growth   1.3% 3.0% 6.5% 1.1% 2.1% 4.0% 0.0% 0.0%   Gross profit   97.1 98.9 103 104 109 113 0.0 0.0   Gross profit growth   -7.0% 1.8% 4.5% 0.4% 5.5% 3.5% -100.0% 0.0%   Employees   148 145 145 143 148 153 0 0   Employee growth %   0.7% -2.0% 0.0% -1.4% 3.5% 3.4% -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)   76 81 68 60 62 73 41 41   Balance sheet change%   -4.8% 6.2% -15.9% -11.5% 4.2% 17.1% -44.0% 0.0%   Added value   -0.1 1.9 4.7 6.2 5.4 8.5 0.0 0.0   Added value %     1.2% 2.9% 3.8% 3.2% 4.9% 0.0% 0.0%   Investments   -6 -30 0 0 29 -3 -34 0   Net sales trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   -0.1% 1.2% 2.9% 3.8% 5.4% 4.9% 0.0% 0.0%   EBIT %   -3.0% 1.2% 2.9% 3.8% 3.2% 2.9% 0.0% 0.0%   EBIT to gross profit (%)   -4.7% 1.9% 4.6% 6.0% 4.9% 4.6% 0.0% 0.0%   Net Earnings %   -2.7% 0.6% 1.9% 2.6% 2.3% 2.6% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.2% 0.6% 1.9% 2.6% 4.5% 4.5% 0.0% 0.0%   Pre tax profit less extraordinaries %   -3.1% 1.2% 2.9% 3.8% 3.1% 3.4% 0.0% 0.0%   ROA %   -5.8% 2.4% 6.4% 9.7% 8.8% 8.9% 0.0% 0.0%   ROI %   -8.8% 2.9% 6.4% 9.7% 10.9% 14.7% 0.0% 0.0%   ROE %   -7.9% 1.8% 7.8% 13.0% 10.4% 11.0% 0.0% 0.0%   1.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   67.0% 100.0% 100.0% 100.0% 62.1% 60.8% 100.0% 100.0%   Relative indebtedness %   17.7% 0.0% 0.0% 0.0% 14.0% 17.0% 0.0% 0.0%   Relative net indebtedness %   -2.4% 0.0% 0.0% 0.0% 4.0% 4.9% -23.4% -23.4%   Net int. bear. debt to EBITDA, %   24,292.7% 0.0% 0.0% 0.0% -186.9% -247.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 47.8% 0.0% 0.0%   1.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.8 0.0 0.0 0.0 1.3 1.4 0.0 0.0   Current Ratio   1.7 0.0 0.0 0.0 1.3 1.3 0.0 0.0   Cash and cash equivalent   29.9 0.0 0.0 0.0 17.0 21.2 0.0 0.0   1.0 Capital use efficiency  2018 2018/12 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)   27.0 0.0 0.0 0.0 5.8 7.5 0.0 0.0   Trade creditors turnover (days)   62.4 0.0 0.0 0.0 149.4 123.1 0.0 0.0   Current assets / Net sales %   29.4% 0.0% 0.0% 0.0% 17.6% 22.6% 23.4% 23.4%   Net working capital   17.4 0.0 0.0 0.0 6.0 9.7 0.0 0.0   Net working capital %   11.7% 0.0% 0.0% 0.0% 3.6% 5.5% 0.0% 0.0%   1.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   1 1 1 1 1 1 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