Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DAXTOR 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 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.6% 0.8% 0.9% 0.7% 0.8% 0.9% 5.5% 5.1%   Credit score (0-100)   76 94 90 93 91 88 40 43   Credit rating   A AA A AA AA A BBB BBB   Credit limit (kDKK)   15.7 957.8 756.2 1,065.2 965.2 753.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,519 5,209 4,335 4,607 3,785 2,825 0.0 0.0   EBITDA   363 1,688 1,087 1,811 1,338 702 0.0 0.0   EBIT   -165 1,081 641 1,372 951 194 0.0 0.0   Pre-tax profit (PTP)   -168.1 1,078.4 627.0 1,354.0 938.5 186.6 0.0 0.0   Net earnings   -131.2 841.1 489.0 1,056.0 732.0 145.2 0.0 0.0   Pre-tax profit without non-rec. items   -168 1,078 627 1,354 938 187 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   4,475 4,632 3,977 3,783 3,494 3,704 0.0 0.0   Shareholders equity total   8,183 9,024 8,713 9,369 9,601 9,142 8,142 8,142   Interest-bearing liabilities   3,215 3,078 1,953 0.0 1,252 0.0 0.0 0.0   Balance sheet total (assets)   13,074 14,145 12,527 11,999 12,505 9,831 8,142 8,142   Net Debt   1,691 2,098 421 -2,097 -277 -2,982 -7,959 -7,959     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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   4,519 5,209 4,335 4,607 3,785 2,825 0.0 0.0   Gross profit growth   -50.5% 15.3% -16.8% 6.3% -17.9% -25.4% -100.0% 0.0%   Employees   8 7 6 5 4 4 0 0   Employee growth %   -20.0% -12.5% -14.3% -16.7% -20.0% 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)   13,074 14,145 12,527 11,999 12,505 9,831 8,142 8,142   Balance sheet change%   -19.9% 8.2% -11.4% -4.2% 4.2% -21.4% -17.2% 0.0%   Added value   -165.0 1,080.7 640.7 1,372.5 950.7 194.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,117 -414 -1,142 -564 -634 -313 -3,704 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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 (%)   -3.7% 20.7% 14.8% 29.8% 25.1% 6.9% 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 %   -1.1% 7.9% 4.8% 11.2% 7.8% 1.7% 0.0% 0.0%   ROI %   -1.3% 9.0% 5.5% 13.4% 9.2% 1.9% 0.0% 0.0%   ROE %   -1.3% 9.8% 5.5% 11.7% 7.7% 1.5% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   62.6% 64.3% 69.6% 78.1% 76.8% 93.0% 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, %   465.6% 124.3% 38.8% -115.8% -20.7% -425.0% 0.0% 0.0%   Gearing %   39.3% 34.1% 22.4% 0.0% 13.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.1% 0.1% 0.5% 1.9% 3.0% 1.2% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.7 0.7 1.2 2.3 1.8 8.1 0.0 0.0   Current Ratio   1.8 1.9 2.3 3.4 3.3 13.3 0.0 0.0   Cash and cash equivalent   1,524.7 980.0 1,531.5 2,096.9 1,529.0 2,982.3 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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   3,790.9 4,469.3 4,842.6 5,635.1 6,125.2 5,467.8 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -21 154 107 274 238 49 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   45 241 181 362 335 175 0 0   EBIT / employee   -21 154 107 274 238 49 0 0   Net earnings / employee   -16 120 81 211 183 36 0 0