Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DP Invest 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  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% 0.3% 0.3%   Bankruptcy risk   2.6% 2.5% 1.7% 2.2% 2.6% 2.4% 12.1% 11.9%   Credit score (0-100)   63 64 72 65 61 63 20 20   Credit rating   BBB BBB A BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.4 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)  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   0 0 0 0 0 0 0 0   Gross profit   283 232 382 370 340 249 0.0 0.0   EBITDA   223 172 382 370 17.3 249 0.0 0.0   EBIT   182 131 340 322 -30.6 201 0.0 0.0   Pre-tax profit (PTP)   141.2 1.1 209.6 267.8 157.0 86.0 0.0 0.0   Net earnings   110.2 0.9 154.8 200.1 210.6 -12.6 0.0 0.0   Pre-tax profit without non-rec. items   141 1.1 210 268 157 86.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  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   3,737 3,696 3,655 3,949 3,097 3,049 0.0 0.0   Shareholders equity total   305 198 353 553 763 751 626 626   Interest-bearing liabilities   3,355 3,233 3,205 2,995 2,937 2,903 0.0 0.0   Balance sheet total (assets)   4,202 3,766 3,921 4,382 4,108 4,042 626 626   Net Debt   2,990 3,225 3,203 2,995 2,891 2,893 -626 -626     See the entire balance sheet 1000.0 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   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   283 232 382 370 340 249 0.0 0.0   Gross profit growth   -25.3% -18.1% 64.4% -3.0% -8.1% -26.9% -100.0% 0.0%   Employees   1 1 1 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   4,202 3,766 3,921 4,382 4,108 4,042 626 626   Balance sheet change%   -2.2% -10.4% 4.1% 11.7% -6.2% -1.6% -84.5% 0.0%   Added value   223.4 172.1 381.5 370.3 17.3 248.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -82 -82 -82 246 -900 -96 -3,049 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 -1.0 1.0 0.0 0.0   1000.0 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 %   0.0% 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 (%)   64.4% 56.5% 89.2% 87.1% -9.0% 80.7% 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 %   4.5% 3.4% 8.9% 7.8% 4.9% 5.3% 0.0% 0.0%   ROI %   4.8% 3.5% 9.0% 8.0% 5.2% 5.5% 0.0% 0.0%   ROE %   31.2% 0.4% 56.2% 44.2% 32.0% -1.7% 0.0% 0.0%   1000.0 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 %   7.3% 5.3% 9.0% 12.6% 18.6% 18.6% 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, %   1,338.3% 1,874.2% 839.6% 808.8% 16,757.6% 1,163.8% 0.0% 0.0%   Gearing %   1,100.2% 1,634.1% 908.8% 541.8% 384.7% 386.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.5% 4.0% 4.1% 1.8% 1.7% 4.5% 0.0% 0.0%   1000.0 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   1.1 0.3 1.0 0.9 1.8 2.0 0.0 0.0   Current Ratio   1.1 0.3 1.0 0.9 1.8 2.0 0.0 0.0   Cash and cash equivalent   365.7 8.8 1.9 0.0 45.6 10.1 0.0 0.0   1000.0 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)   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   43.8 -146.0 4.8 -26.7 462.8 490.8 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   223 172 382 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   223 172 382 0 0 0 0 0   EBIT / employee   182 131 340 0 0 0 0 0   Net earnings / employee   110 1 155 0 0 0 0 0