Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANPOX 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   7.6% 7.6% 7.6% 7.6% 7.6% 7.6% 7.6% 7.6%   Bankruptcy risk   1.5% 2.3% 0.9% 1.7% 1.2% 0.8% 9.6% 9.4%   Credit score (0-100)   78 66 88 72 81 90 26 26   Credit rating   A BBB A A A AA BB BB   Credit limit (kDKK)   23.0 0.2 349.8 4.7 241.4 629.9 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   5,683 10,155 5,539 3,417 8,828 4,340 0.0 0.0   EBITDA   3,232 7,191 2,338 868 5,509 2,630 0.0 0.0   EBIT   3,201 7,141 2,168 557 5,404 2,542 0.0 0.0   Pre-tax profit (PTP)   3,235.0 7,180.1 2,156.2 493.5 5,428.5 2,651.4 0.0 0.0   Net earnings   2,520.6 5,597.8 1,680.2 383.8 4,233.6 2,065.5 0.0 0.0   Pre-tax profit without non-rec. items   3,235 7,180 2,156 493 5,429 2,651 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   558 698 1,778 833 780 770 0.0 0.0   Shareholders equity total   3,735 6,833 3,013 2,897 7,131 5,196 3,071 3,071   Interest-bearing liabilities   699 133 700 214 32.2 226 0.0 0.0   Balance sheet total (assets)   5,912 9,265 5,023 6,119 10,081 7,033 3,071 3,071   Net Debt   234 133 -30.2 -326 -1,069 -759 -3,071 -3,071     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   5,683 10,155 5,539 3,417 8,828 4,340 0.0 0.0   Gross profit growth   14.8% 78.7% -45.5% -38.3% 158.3% -50.8% -100.0% 0.0%   Employees   0 0 4 4 4 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -25.0% -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)   5,912 9,265 5,023 6,119 10,081 7,033 3,071 3,071   Balance sheet change%   20.5% 56.7% -45.8% 21.8% 64.7% -30.2% -56.3% 0.0%   Added value   3,232.3 7,190.8 2,337.9 867.6 5,714.7 2,630.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   208 90 911 -1,255 -159 -99 -770 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 5.0 5.0 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 (%)   56.3% 70.3% 39.1% 16.3% 61.2% 58.6% 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 %   60.1% 95.0% 31.1% 10.0% 67.8% 31.2% 0.0% 0.0%   ROI %   82.0% 125.6% 41.3% 16.2% 106.5% 42.3% 0.0% 0.0%   ROE %   70.5% 105.9% 34.1% 13.0% 84.4% 33.5% 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 %   63.2% 73.8% 60.0% 67.1% 70.7% 73.9% 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, %   7.2% 1.9% -1.3% -37.6% -19.4% -28.9% 0.0% 0.0%   Gearing %   18.7% 1.9% 23.2% 7.4% 0.5% 4.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.9% 7.6% 15.6% 14.5% 51.3% 13.4% 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   2.4 3.4 1.5 3.5 3.1 3.3 0.0 0.0   Current Ratio   2.5 3.6 1.6 1.6 3.2 3.4 0.0 0.0   Cash and cash equivalent   465.3 0.0 729.9 540.3 1,100.9 985.7 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   3,203.5 6,140.3 1,266.0 2,055.0 6,323.3 4,387.6 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   0 0 584 217 1,429 877 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 584 217 1,377 877 0 0   EBIT / employee   0 0 542 139 1,351 847 0 0   Net earnings / employee   0 0 420 96 1,058 688 0 0