Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Deyar ApS

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% 3.1% 3.1%   Bankruptcy risk   10.2% 8.6% 11.3% 13.1% 14.0% 14.3% 14.5% 14.3%   Credit score (0-100)   25 30 21 16 15 14 15 15   Credit rating   BB BB BB BB BB BB 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   374 446 586 321 172 74.8 0.0 0.0   EBITDA   -96.7 59.1 88.3 -131 -128 -75.6 0.0 0.0   EBIT   -139 16.6 88.3 -131 -128 -75.6 0.0 0.0   Pre-tax profit (PTP)   -139.8 16.1 84.9 -132.4 -129.0 -75.6 0.0 0.0   Net earnings   -139.8 16.1 84.9 -132.4 -129.0 -75.6 0.0 0.0   Pre-tax profit without non-rec. items   -140 16.1 84.9 -132 -129 -75.6 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   42.5 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   44.6 60.7 146 13.2 -115 -191 -241 -241   Interest-bearing liabilities   29.4 179 252 180 175 300 241 241   Balance sheet total (assets)   154 320 503 277 112 158 0.0 0.0   Net Debt   -82.3 -40.9 -87.7 69.8 146 231 241 241     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   374 446 586 321 172 74.8 0.0 0.0   Gross profit growth   -16.7% 19.3% 31.3% -45.2% -46.3% -56.6% -100.0% 0.0%   Employees   0 1 1 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   154 320 503 277 112 158 0 0   Balance sheet change%   -71.3% 107.8% 57.2% -44.9% -59.4% 40.2% -100.0% 0.0%   Added value   -96.7 59.1 88.3 -130.8 -128.5 -75.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -85 -85 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   -1.0 1.0 2.0 -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 (%)   -37.2% 3.7% 15.1% -40.8% -74.5% -100.9% 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 %   -40.3% 7.0% 21.4% -32.5% -50.9% -26.2% 0.0% 0.0%   ROI %   -48.2% 10.0% 27.7% -42.9% -69.9% -31.8% 0.0% 0.0%   ROE %   -122.1% 30.6% 82.3% -166.8% -205.2% -55.9% 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 %   28.9% 19.0% 28.9% 4.8% -50.6% -54.8% -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, %   85.0% -69.1% -99.3% -53.4% -113.8% -305.7% 0.0% 0.0%   Gearing %   65.8% 295.4% 173.2% 1,359.8% -151.7% -157.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.4% 0.5% 1.6% 2.7% 0.3% 0.0% 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   1.2 1.2 1.4 1.0 0.5 0.5 0.0 0.0   Current Ratio   1.2 1.2 1.4 1.0 0.5 0.5 0.0 0.0   Cash and cash equivalent   111.6 220.3 339.9 109.7 29.0 69.2 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   22.1 60.7 145.6 13.2 -115.4 -191.0 -120.5 -120.5   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   0 59 88 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 59 88 0 0 0 0 0   EBIT / employee   0 17 88 0 0 0 0 0   Net earnings / employee   0 16 85 0 0 0 0 0