Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VERIFONE DENMARK 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 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.6%   Bankruptcy risk   0.7% 3.4% 2.3% 2.3% 0.3% 0.3% 6.7% 6.3%   Credit score (0-100)   96 55 65 63 100 100 36 37   Credit rating   AA BBB BBB BBB AAA AAA BBB BBB   Credit limit (kDKK)   14,195.8 0.0 6.6 6.5 37,474.1 39,135.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   112,009 97,060 106,335 104,414 59,855 59,756 0.0 0.0   EBITDA   59,599 97,060 106,335 104,414 19,440 16,740 0.0 0.0   EBIT   56,070 97,060 106,335 104,414 15,825 12,236 0.0 0.0   Pre-tax profit (PTP)   56,888.0 128,116.0 43,271.0 65,794.0 16,004.0 22,449.0 0.0 0.0   Net earnings   44,301.0 128,116.0 43,271.0 65,794.0 12,427.0 16,623.0 0.0 0.0   Pre-tax profit without non-rec. items   56,888 97,060 106,335 104,414 16,004 22,450 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024e N/A 2025e N/A Tangible assets total   5,196 0.0 0.0 0.0 13,861 15,912 0.0 0.0   Shareholders equity total   102,123 230,239 273,510 339,305 351,732 368,355 367,355 367,355   Interest-bearing liabilities   10,425 0.0 0.0 0.0 67,194 35,520 0.0 0.0   Balance sheet total (assets)   170,100 301,131 346,274 403,763 459,443 435,623 367,355 367,355   Net Debt   5,578 0.0 0.0 0.0 61,562 27,685 -367,355 -367,355     See the entire balance sheet 1000.0 Volume  2018 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 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   112,009 97,060 106,335 104,414 59,855 59,756 0.0 0.0   Gross profit growth   -9.6% -13.3% 9.6% -1.8% -42.7% -0.2% -100.0% 0.0%   Employees   0 70 69 62 61 59 0 0   Employee growth %   0.0% 0.0% -1.4% -10.1% -1.6% -3.3% -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)   170,100 301,131 346,274 403,763 459,443 435,623 367,355 367,355   Balance sheet change%   -13.9% 77.0% 15.0% 16.6% 13.8% -5.2% -15.7% 0.0%   Added value   59,599.0 97,060.0 106,335.0 104,414.0 15,825.0 16,740.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -5,598 -5,196 0 0 10,246 -2,453 -15,912 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 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 (%)   50.1% 100.0% 100.0% 100.0% 26.4% 20.5% 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 %   31.2% 41.2% 32.8% 27.8% 5.6% 5.4% 0.0% 0.0%   ROI %   45.7% 46.9% 32.8% 27.8% 5.9% 5.9% 0.0% 0.0%   ROE %   38.5% 77.1% 17.2% 21.5% 3.6% 4.6% 0.0% 0.0%   1000.0 Solidity  2018 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024e N/A 2025e N/A Equity ratio %   67.5% 100.0% 100.0% 100.0% 76.6% 84.6% 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, %   9.4% 0.0% 0.0% 0.0% 316.7% 165.4% 0.0% 0.0%   Gearing %   10.2% 0.0% 0.0% 0.0% 19.1% 9.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.4% 0.0% 0.0% 0.0% 24.5% 3.5% 0.0% 0.0%   1000.0 Liquidity  2018 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024e N/A 2025e N/A Quick Ratio   0.3 0.0 0.0 0.0 0.6 0.9 0.0 0.0   Current Ratio   0.2 0.0 0.0 0.0 0.6 0.9 0.0 0.0   Cash and cash equivalent   4,847.0 0.0 0.0 0.0 5,632.0 7,835.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 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   -50,717.0 0.0 0.0 0.0 -39,703.0 -4,221.0 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 2018/10 2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 1,387 1,541 1,684 259 284 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 1,387 1,541 1,684 319 284 0 0   EBIT / employee   0 1,387 1,541 1,684 259 207 0 0   Net earnings / employee   0 1,830 627 1,061 204 282 0 0