Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANSK DETAIL SERVICE 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   1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9%   Bankruptcy risk   7.3% 3.7% 7.5% 2.7% 4.0% 2.3% 10.3% 10.3%   Credit score (0-100)   35 53 32 59 49 64 24 24   Credit rating   BBB BBB BB BBB BBB 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)  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   294 584 455 850 585 715 0.0 0.0   EBITDA   -4.6 383 -36.4 324 182 454 0.0 0.0   EBIT   -56.1 310 -86.0 276 121 423 0.0 0.0   Pre-tax profit (PTP)   -56.2 309.2 -84.8 270.2 116.3 421.9 0.0 0.0   Net earnings   -44.3 240.0 -66.1 206.0 58.5 331.8 0.0 0.0   Pre-tax profit without non-rec. items   -56.2 309 -84.8 270 116 422 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   148 378 348 301 511 769 0.0 0.0   Shareholders equity total   245 485 364 513 572 845 704 704   Interest-bearing liabilities   0.0 0.0 0.0 0.0 2.6 31.2 0.0 0.0   Balance sheet total (assets)   374 663 686 797 773 1,120 704 704   Net Debt   -95.7 -136 -116 -325 -125 -85.7 -704 -704     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   294 584 455 850 585 715 0.0 0.0   Gross profit growth   -14.0% 98.6% -22.0% 86.7% -31.2% 22.2% -100.0% 0.0%   Employees   2 1 1 1 1 1 0 0   Employee growth %   100.0% -50.0% 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)   374 663 686 797 773 1,120 704 704   Balance sheet change%   -9.9% 77.2% 3.4% 16.2% -3.1% 45.0% -37.2% 0.0%   Added value   -4.6 383.5 -36.4 324.4 168.5 454.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -99 156 -79 -96 149 228 -769 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 -1.0 1.0 2.0 3.0 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 (%)   -19.1% 53.0% -18.9% 32.5% 20.6% 59.2% 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 %   -14.2% 59.7% -12.5% 36.9% 15.4% 44.7% 0.0% 0.0%   ROI %   -21.0% 84.8% -19.9% 62.4% 22.2% 58.4% 0.0% 0.0%   ROE %   -16.6% 65.8% -15.6% 47.0% 10.8% 46.8% 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 %   65.5% 73.1% 53.0% 64.4% 74.0% 75.4% 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, %   2,062.7% -35.4% 319.4% -100.1% -68.7% -18.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.5% 3.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 325.6% 8.7% 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   1.6 1.5 1.0 1.7 1.2 1.2 0.0 0.0   Current Ratio   1.6 1.5 1.0 1.7 1.2 1.2 0.0 0.0   Cash and cash equivalent   95.7 135.7 116.2 324.6 127.8 116.9 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   81.9 91.9 0.5 197.9 46.2 60.3 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   -2 383 -36 324 168 454 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -2 383 -36 324 182 454 0 0   EBIT / employee   -28 310 -86 276 121 423 0 0   Net earnings / employee   -22 240 -66 206 59 332 0 0