Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANTAXI ADMINISTRATIONEN 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  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% 2.4%   Bankruptcy risk   2.9% 3.9% 13.1% 7.0% 17.6% 18.1% 18.7% 17.7%   Credit score (0-100)   60 52 18 34 8 7 6 9   Credit rating   BBB BBB BB BBB B B B B   Credit limit (kDKK)   -0.0 0.0 -0.0 -0.0 -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)  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   28,815 41,586 384 -49.4 -74.0 -18.4 0.0 0.0   EBITDA   12,643 28,961 -999 -49.4 -74.0 -18.4 0.0 0.0   EBIT   3,168 20,311 -999 -49.4 -74.0 -18.4 0.0 0.0   Pre-tax profit (PTP)   -124.5 14,928.2 -1,784.3 -223.8 -112.2 -218.1 0.0 0.0   Net earnings   -1,266.0 8,265.8 -1,484.4 -223.8 -103.8 -218.1 0.0 0.0   Pre-tax profit without non-rec. items   -124 14,928 -1,784 -224 -112 -218 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   24,722 300 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -16,021 -7,755 -9,239 -9,463 -9,567 -9,785 -12,785 -12,785   Interest-bearing liabilities   51,081 17,476 27,526 13,005 10,004 10,214 12,785 12,785   Balance sheet total (assets)   51,714 20,060 18,767 3,603 541 460 0.0 0.0   Net Debt   51,073 17,476 27,526 9,802 9,834 10,214 12,785 12,785     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   28,815 41,586 384 -49.4 -74.0 -18.4 0.0 0.0   Gross profit growth   -5.6% 44.3% -99.1% 0.0% -49.8% 75.2% 0.0% 0.0%   Employees   30 14 0 0 0 0 0 0   Employee growth %   -57.1% -53.3% -100.0% 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)   51,714 20,060 18,767 3,603 541 460 0 0   Balance sheet change%   -57.8% -61.2% -6.4% -80.8% -85.0% -15.0% -100.0% 0.0%   Added value   3,168.2 20,310.5 -999.5 -49.4 -74.0 -18.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -25,851 -52,363 -300 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 -1.0 -2.0 -3.0 -4.0 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 (%)   11.0% 48.8% -260.4% 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 %   2.7% 46.2% -3.6% -0.2% -0.1% -0.2% 0.0% 0.0%   ROI %   3.5% 50.3% -4.3% -0.2% -0.1% -0.2% 0.0% 0.0%   ROE %   -1.5% 23.0% -7.6% -2.0% -5.0% -43.6% 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 %   -23.7% -27.9% -33.0% -72.4% -94.6% -95.5% -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, %   404.0% 60.3% -2,754.1% -19,831.6% -13,281.3% -55,606.8% 0.0% 0.0%   Gearing %   -318.8% -225.3% -297.9% -137.4% -104.6% -104.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.9% 11.5% 3.5% 0.9% 0.9% 2.0% 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   0.1 0.7 0.7 0.3 5.2 14.8 0.0 0.0   Current Ratio   0.1 0.7 0.7 0.3 5.2 14.8 0.0 0.0   Cash and cash equivalent   7.6 0.0 0.0 3,203.2 170.3 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   -26,395.3 -7,073.1 -8,819.2 -9,463.1 437.2 428.8 -6,392.5 -6,392.5   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   106 1,451 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   421 2,069 0 0 0 0 0 0   EBIT / employee   106 1,451 0 0 0 0 0 0   Net earnings / employee   -42 590 0 0 0 0 0 0