Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANSK KOMMUNIKATION 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% 1.6% 1.6%   Bankruptcy risk   6.3% 3.5% 8.7% 3.1% 2.3% 18.6% 15.1% 14.8%   Credit score (0-100)   39 54 28 55 64 6 13 14   Credit rating   BBB BBB BB BBB BBB B BB BB   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)  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   985 1,949 389 1,262 1,831 712 0.0 0.0   EBITDA   156 406 -88.8 299 1,338 483 0.0 0.0   EBIT   156 326 -169 290 1,330 483 0.0 0.0   Pre-tax profit (PTP)   102.1 272.0 -205.6 281.0 1,331.2 -1,862.0 0.0 0.0   Net earnings   96.5 208.8 -208.8 281.0 976.4 -1,859.6 0.0 0.0   Pre-tax profit without non-rec. items   102 272 -206 281 1,331 -1,862 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   243 451 243 524 1,500 -359 -484 -484   Interest-bearing liabilities   0.0 0.0 214 244 293 42.2 526 526   Balance sheet total (assets)   1,981 1,733 1,339 1,695 2,469 126 41.5 41.5   Net Debt   -604 -908 44.9 184 -205 30.0 526 526     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   985 1,949 389 1,262 1,831 712 0.0 0.0   Gross profit growth   -51.3% 97.9% -80.0% 224.3% 45.0% -61.1% -100.0% 0.0%   Employees   0 0 2 2 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -50.0% 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)   1,981 1,733 1,339 1,695 2,469 126 42 42   Balance sheet change%   43.5% -12.5% -22.8% 26.7% 45.6% -94.9% -67.2% 0.0%   Added value   155.6 405.8 -88.8 298.6 1,338.1 483.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 -460 -160 -644 -17 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 -1.0 1.0 2.0 3.0 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 (%)   15.8% 16.7% -43.4% 23.0% 72.6% 67.9% 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 %   9.3% 17.5% -11.0% 19.1% 64.2% 32.7% 0.0% 0.0%   ROI %   80.1% 93.9% -32.4% 39.0% 94.6% 46.0% 0.0% 0.0%   ROE %   49.6% 60.2% -60.2% 73.3% 96.5% -228.7% 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 %   12.2% 26.0% 18.1% 30.9% 60.8% -74.0% -92.1% -92.1%   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, %   -387.8% -223.7% -50.6% 61.8% -15.3% 6.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 88.2% 46.6% 19.5% -11.7% -108.6% -108.6%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 34.4% 4.0% 2.0% 1,399.8% 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   0.5 0.8 0.6 3.3 2.8 0.0 0.0 0.0   Current Ratio   0.5 0.8 0.6 3.3 2.8 0.0 0.0 0.0   Cash and cash equivalent   603.5 907.6 169.1 59.6 497.8 12.2 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   -903.3 -314.5 -374.9 1,097.6 1,520.7 -338.9 -263.0 -263.0   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   0 0 -44 149 1,338 483 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -44 149 1,338 483 0 0   EBIT / employee   0 0 -84 145 1,330 483 0 0   Net earnings / employee   0 0 -104 141 976 -1,860 0 0