Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DEVILS INK 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  2017 2017/11 2018 2018/11 2019 2019/11 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 5.4%   Bankruptcy risk   7.0% 6.6% 6.1% 7.1% 8.7% 12.2% 20.4% 18.0%   Credit score (0-100)   36 37 40 34 27 19 4 8   Credit rating   BBB BBB BBB BBB BB BB B B   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)  2017 2017/11 2018 2018/11 2019 2019/11 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,476 1,742 1,554 25.7 -52.6 -159 0.0 0.0   EBITDA   244 103 160 20.4 -52.6 -159 0.0 0.0   EBIT   236 71.6 139 2.1 -68.6 -173 0.0 0.0   Pre-tax profit (PTP)   232.3 28.6 69.5 -34.2 -81.0 -172.7 0.0 0.0   Net earnings   231.3 18.6 49.0 -50.7 -74.2 -172.7 0.0 0.0   Pre-tax profit without non-rec. items   232 28.6 69.5 -34.2 -81.0 -173 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/11 2018 2018/11 2019 2019/11 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   36.0 77.6 56.1 232 216 202 0.0 0.0   Shareholders equity total   71.7 90.3 139 88.7 14.5 -158 -283 -283   Interest-bearing liabilities   0.0 37.5 14.7 337 197 347 283 283   Balance sheet total (assets)   537 679 788 601 345 271 0.0 0.0   Net Debt   -162 -181 -393 321 167 347 283 283     See the entire balance sheet 1000.0 Volume  2017 2017/11 2018 2018/11 2019 2019/11 2020 2020/12 2021 2021/12 2022 2022/12 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   1,476 1,742 1,554 25.7 -52.6 -159 0.0 0.0   Gross profit growth   -1.7% 18.0% -10.8% -98.3% 0.0% -201.4% 0.0% 0.0%   Employees   5 0 5 0 0 1 0 0   Employee growth %   -28.6% -100.0% 0.0% -100.0% 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)   537 679 788 601 345 271 0 0   Balance sheet change%   1.8% 26.5% 15.9% -23.6% -42.6% -21.7% -100.0% 0.0%   Added value   236.3 71.6 138.8 2.1 -68.6 -172.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -7 10 -43 158 -32 -28 -202 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 4.0 5.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2017 2017/11 2018 2018/11 2019 2019/11 2020 2020/12 2021 2021/12 2022 2022/12 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 (%)   16.0% 4.1% 8.9% 8.1% 130.5% 108.9% 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 %   38.6% 9.8% 16.8% 0.9% -14.5% -44.6% 0.0% 0.0%   ROI %   659.0% 59.6% 87.6% 2.1% -21.3% -61.8% 0.0% 0.0%   ROE %   77.2% 23.0% 42.7% -44.5% -143.9% -121.2% 0.0% 0.0%   1000.0 Solidity  2017 2017/11 2018 2018/11 2019 2019/11 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   13.4% 13.3% 17.7% 14.7% 4.2% -36.9% -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, %   -66.4% -175.7% -245.3% 1,574.3% -318.0% -219.1% 0.0% 0.0%   Gearing %   0.0% 41.5% 10.5% 379.7% 1,364.6% -219.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 164.8% 207.0% 22.9% 4.6% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2017/11 2018 2018/11 2019 2019/11 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.5 0.7 0.9 0.6 0.2 0.0 0.0 0.0   Current Ratio   0.8 0.8 1.0 0.6 0.2 0.0 0.0 0.0   Cash and cash equivalent   161.6 219.0 408.1 15.8 30.1 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 2017/11 2018 2018/11 2019 2019/11 2020 2020/12 2021 2021/12 2022 2022/12 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   -84.3 -184.4 -195.5 -197.3 -262.2 -420.8 -141.6 -141.6   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/11 2018 2018/11 2019 2019/11 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   47 0 28 0 0 -173 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   49 0 32 0 0 -159 0 0   EBIT / employee   47 0 28 0 0 -173 0 0   Net earnings / employee   46 0 10 0 0 -173 0 0