Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DEGA NETWORKS 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7%   Bankruptcy risk   3.2% 2.2% 6.4% 3.5% 3.1% 2.3% 8.8% 8.6%   Credit score (0-100)   56 66 36 53 56 65 28 29   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.2 0.0 0.0 0.0 0.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,277 1,743 1,157 1,604 1,707 1,370 0.0 0.0   EBITDA   965 1,368 724 1,174 1,277 907 0.0 0.0   EBIT   965 1,368 724 1,174 1,277 907 0.0 0.0   Pre-tax profit (PTP)   1,944.9 1,067.0 -1,207.5 422.4 1,112.8 872.2 0.0 0.0   Net earnings   1,476.1 824.1 -948.7 323.1 857.9 673.6 0.0 0.0   Pre-tax profit without non-rec. items   1,945 1,067 -1,208 422 1,113 872 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   4,148 4,917 3,912 4,178 4,836 5,409 5,184 5,184   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   4,731 5,254 4,017 4,261 5,017 5,735 5,184 5,184   Net Debt   -3,294 -4,085 -2,221 -2,846 -3,414 -4,722 -5,184 -5,184     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   1,277 1,743 1,157 1,604 1,707 1,370 0.0 0.0   Gross profit growth   9.4% 36.5% -33.6% 38.7% 6.4% -19.7% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   4,731 5,254 4,017 4,261 5,017 5,735 5,184 5,184   Balance sheet change%   54.2% 11.1% -23.6% 6.1% 17.7% 14.3% -9.6% 0.0%   Added value   965.0 1,368.1 724.3 1,174.2 1,276.9 907.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   75.6% 78.5% 62.6% 73.2% 74.8% 66.2% 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 %   54.7% 27.4% 15.6% 28.4% 27.5% 18.2% 0.0% 0.0%   ROI %   62.1% 30.2% 16.4% 29.0% 28.4% 19.1% 0.0% 0.0%   ROE %   42.9% 18.2% -21.5% 8.0% 19.0% 13.2% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   87.7% 93.6% 97.4% 98.0% 96.4% 94.3% 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, %   -341.4% -298.6% -306.7% -242.4% -267.4% -520.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   33.3 39.8 38.2 50.9 33.0 36.8 0.0 0.0   Current Ratio   33.3 39.8 38.2 50.9 33.0 36.8 0.0 0.0   Cash and cash equivalent   3,294.1 4,085.4 2,221.4 2,845.8 3,414.1 4,722.4 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   1,709.4 2,321.4 2,834.1 3,840.4 4,474.0 3,974.4 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   965 1,368 724 1,174 1,277 907 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   965 1,368 724 1,174 1,277 907 0 0   EBIT / employee   965 1,368 724 1,174 1,277 907 0 0   Net earnings / employee   1,476 824 -949 323 858 674 0 0