Daroco ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Bankruptcy risk for industry  0.3% 0.3% 0.3% 0.3% 0.3%  
Bankruptcy risk  3.2% 3.5% 3.3% 2.2% 2.3%  
Credit score (0-100)  56 52 54 65 65  
Credit rating  BBB BBB BBB BBB BBB  
Credit limit (kDKK)  0.0 0.0 0.0 0.1 0.1  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12

Net sales  0 0 0 0 0  
Gross profit  441 384 463 1,229 1,170  
EBITDA  441 384 463 1,229 1,170  
EBIT  356 293 339 1,101 1,061  
Pre-tax profit (PTP)  332.4 253.8 302.9 1,045.2 1,013.6  
Net earnings  259.3 198.0 304.6 756.9 790.2  
Pre-tax profit without non-rec. items  332 254 303 1,045 1,014  

 
See the entire income statement

Balance sheet (kDKK) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12

Tangible assets total  2,982 3,660 3,823 3,441 3,332  
Shareholders equity total  1,010 1,008 1,313 2,070 2,588  
Interest-bearing liabilities  1,118 858 1,131 1,064 0.0  
Balance sheet total (assets)  3,111 3,717 3,824 4,718 4,312  

Net Debt  988 847 1,131 983 -223  
 
See the entire balance sheet

Volume 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  441 384 463 1,229 1,170  
Gross profit growth  -0.2% -12.8% 20.4% 165.3% -4.7%  
Employees  0 0 0 0 0  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  3,111 3,717 3,824 4,718 4,312  
Balance sheet change%  -4.5% 19.5% 2.9% 23.4% -8.6%  
Added value  440.7 384.5 463.1 1,224.6 1,170.4  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -147 587 39 -510 -219  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  4.0 5.0 5.0 5.0 5.0  

Profitability 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  80.7% 76.2% 73.2% 89.6% 90.7%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  11.2% 8.6% 9.0% 25.8% 23.5%  
ROI %  11.7% 9.0% 10.6% 34.2% 31.8%  
ROE %  26.4% 19.6% 26.2% 44.7% 33.9%  

Solidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Equity ratio %  32.5% 27.1% 34.3% 43.9% 60.0%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  224.2% 220.3% 244.3% 80.0% -19.0%  
Gearing %  110.6% 85.1% 86.2% 51.4% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  2.1% 4.0% 3.6% 5.0% 8.9%  

Liquidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Quick Ratio  0.2 0.1 0.0 0.8 0.8  
Current Ratio  0.2 0.1 0.0 0.8 0.8  
Cash and cash equivalent  129.5 11.5 0.0 81.0 222.9  

Capital use efficiency 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  -611.4 -941.8 -1,229.7 -313.9 -251.7  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 0  
EBIT / employee  0 0 0 0 0  
Net earnings / employee  0 0 0 0 0