Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANKBAR 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.4% 0.4%   Bankruptcy risk   1.7% 0.8% 1.3% 1.0% 5.4% 25.6% 15.7% 15.5%   Credit score (0-100)   74 93 80 85 41 2 12 13   Credit rating   A AA A A BBB B BB BB   Credit limit (kDKK)   2.6 994.4 95.0 525.4 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)  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   4,491 17,855 17,395 22,249 20,662 11,742 0.0 0.0   EBITDA   218 4,717 3,078 3,438 426 -3,884 0.0 0.0   EBIT   205 4,664 3,041 3,426 424 -3,884 0.0 0.0   Pre-tax profit (PTP)   188.4 4,745.1 3,035.0 3,489.6 343.5 -4,021.3 0.0 0.0   Net earnings   144.0 3,698.0 2,359.9 2,718.6 267.0 -4,021.3 0.0 0.0   Pre-tax profit without non-rec. items   188 4,745 3,035 3,490 343 -4,021 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   105 51.9 14.6 2.7 0.0 0.0 0.0 0.0   Shareholders equity total   2,424 6,122 2,482 2,901 668 -3,354 -3,434 -3,434   Interest-bearing liabilities   933 1,180 612 13.5 402 3,208 3,434 3,434   Balance sheet total (assets)   5,230 10,832 7,920 7,356 2,992 1,889 0.0 0.0   Net Debt   869 1,020 381 -1,000 249 3,107 3,434 3,434     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   4,491 17,855 17,395 22,249 20,662 11,742 0.0 0.0   Gross profit growth   -69.6% 297.5% -2.6% 27.9% -7.1% -43.2% -100.0% 0.0%   Employees   37 34 36 45 43 33 0 0   Employee growth %   12.1% -8.1% 5.9% 25.0% -4.4% -23.3% -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)   5,230 10,832 7,920 7,356 2,992 1,889 0 0   Balance sheet change%   -53.1% 107.1% -26.9% -7.1% -59.3% -36.9% -100.0% 0.0%   Added value   218.1 4,717.0 3,077.9 3,438.2 435.5 -3,883.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -3,776 -106 -75 -24 -5 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 -1.0 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 (%)   4.6% 26.1% 17.5% 15.4% 2.1% -33.1% 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 %   2.6% 60.1% 35.0% 46.9% 8.2% -94.3% 0.0% 0.0%   ROI %   3.3% 86.8% 54.3% 84.5% 16.2% -181.6% 0.0% 0.0%   ROE %   3.5% 86.5% 54.9% 101.0% 15.0% -314.6% 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 %   46.3% 56.5% 31.3% 39.4% 22.3% -64.0% -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, %   398.4% 21.6% 12.4% -29.1% 58.3% -80.0% 0.0% 0.0%   Gearing %   38.5% 19.3% 24.7% 0.5% 60.2% -95.7% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.1% 7.7% 27.1% 30.7% 39.3% 7.6% 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   1.5 2.2 1.7 2.1 2.1 0.4 0.0 0.0   Current Ratio   1.7 2.4 1.8 2.2 2.2 0.4 0.0 0.0   Cash and cash equivalent   64.0 159.8 231.3 1,014.0 153.4 100.3 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   1,949.4 6,147.7 3,306.6 3,760.9 1,407.3 -2,577.7 -1,716.8 -1,716.8   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   6 139 85 76 10 -118 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   6 139 85 76 10 -118 0 0   EBIT / employee   6 137 84 76 10 -118 0 0   Net earnings / employee   4 109 66 60 6 -122 0 0