Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DISPLAY-HOLDING.DK ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   22.5% 16.4% 6.2% 28.4% 12.1% 7.2% 14.1% 13.8%   Credit score (0-100)   5 11 36 1 19 34 15 16   Credit rating   B BB BBB B BB BBB 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)  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   -979 0 0 0 0 0 0 0   Gross profit   -987 -7.5 -7.8 -59.4 191 443 0.0 0.0   EBITDA   -987 -7.5 -7.8 -59.4 147 307 0.0 0.0   EBIT   -987 -7.5 -7.8 -59.4 124 186 0.0 0.0   Pre-tax profit (PTP)   -988.8 -9.8 324.0 -143.7 102.0 156.4 0.0 0.0   Net earnings   -988.8 -15.1 324.0 -143.7 88.1 117.6 0.0 0.0   Pre-tax profit without non-rec. items   -989 -9.8 324 -144 102 156 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 65.2 235 0.0 0.0   Shareholders equity total   187 172 496 277 366 483 403 403   Interest-bearing liabilities   56.7 43.3 0.0 3.3 11.9 218 0.0 0.0   Balance sheet total (assets)   252 235 510 294 654 1,042 403 403   Net Debt   55.3 43.3 -5.9 -283 9.9 -211 -295 -295     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   -979 0 0 0 0 0 0 0   Net sales growth   689.8% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   -987 -7.5 -7.8 -59.4 191 443 0.0 0.0   Gross profit growth   -650.5% 99.2% -3.8% -663.6% 0.0% 132.4% -100.0% 0.0%   Employees   0 0 0 0 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)   252 235 510 294 654 1,042 403 403   Balance sheet change%   -81.3% -6.7% 117.1% -42.3% 122.2% 59.4% -61.3% 0.0%   Added value   -986.6 -7.5 -7.8 -59.4 124.3 306.6 0.0 0.0   Added value %   100.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 181 19 -235 0   Net sales trend   1.0 -1.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 -4.0 -5.0 -5.0 1.0 2.0 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 %   100.8% 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 (%)   100.0% 100.0% 100.0% 100.0% 65.2% 42.0% 0.0% 0.0%   Net Earnings %   101.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   101.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   101.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   -123.7% -2.8% 87.2% -35.6% 21.5% 22.1% 0.0% 0.0%   ROI %   -124.9% -3.0% 91.2% -36.9% 30.4% 34.0% 0.0% 0.0%   ROE %   -134.4% -8.4% 96.9% -37.1% 27.4% 27.7% 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 %   74.5% 73.4% 97.4% 94.3% 55.9% 46.4% 100.0% 100.0%   Relative indebtedness %   -6.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   -6.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -5.6% -577.4% 76.3% 476.0% 6.7% -68.9% 0.0% 0.0%   Gearing %   30.3% 25.1% 0.0% 1.2% 3.2% 45.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.0% 5.9% 2.0% 27.7% 1.3% 26.6% 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   3.9 12.1 30.6 21.9 1.5 1.9 0.0 0.0   Current Ratio   3.9 12.1 30.6 21.9 1.5 1.9 0.0 0.0   Cash and cash equivalent   1.5 0.0 5.9 286.2 2.0 429.1 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 %   -25.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   187.3 215.3 397.9 280.8 139.4 301.3 0.0 0.0   Net working capital %   -19.1% 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   0 0 0 0 124 307 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 147 307 0 0   EBIT / employee   0 0 0 0 124 186 0 0   Net earnings / employee   0 0 0 0 88 118 0 0