Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Dose Gear 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 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.8%   Bankruptcy risk   17.7% 19.5% 21.2% 16.2% 7.0% 3.7% 17.9% 16.0%   Credit score (0-100)   10 7 5 11 33 51 7 12   Credit rating   B B B BB BBB BBB B 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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -9.1 -3.7 -4.2 -4.4 226 881 0.0 0.0   EBITDA   -9.1 -3.7 -4.2 -4.4 226 223 0.0 0.0   EBIT   -9.1 -3.7 -4.2 -4.4 226 214 0.0 0.0   Pre-tax profit (PTP)   -13.8 -6.1 -5.8 -4.4 226.0 212.5 0.0 0.0   Net earnings   -13.8 -3.8 -5.5 -3.8 178.2 165.1 0.0 0.0   Pre-tax profit without non-rec. items   -13.8 -6.1 -5.8 -4.4 226 213 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 46.0 36.8 0.0 0.0   Shareholders equity total   33.4 29.6 24.1 20.3 198 364 314 314   Interest-bearing liabilities   0.0 0.3 16.7 0.4 84.3 49.6 0.0 0.0   Balance sheet total (assets)   43.0 41.8 45.5 25.4 391 819 314 314   Net Debt   -0.3 0.3 16.7 0.4 -261 -704 -314 -314     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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   -9.1 -3.7 -4.2 -4.4 226 881 0.0 0.0   Gross profit growth   -240.6% 59.3% -13.5% -4.8% 0.0% 289.3% -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)   43 42 46 25 391 819 314 314   Balance sheet change%   -9.1% -2.6% 8.8% -44.3% 1,443.2% 109.3% -61.7% 0.0%   Added value   -9.1 -3.7 -4.2 -4.4 226.3 214.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 46 -18 -37 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 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 24.3% 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 %   -16.2% -8.7% -9.6% -12.4% 108.6% 35.4% 0.0% 0.0%   ROI %   -18.1% -11.7% -11.9% -14.3% 147.9% 61.1% 0.0% 0.0%   ROE %   -34.3% -12.2% -20.5% -17.2% 162.9% 58.7% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   77.8% 70.7% 52.9% 79.9% 50.7% 44.4% 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, %   3.0% -8.1% -398.7% -9.0% -115.3% -315.2% 0.0% 0.0%   Gearing %   0.0% 1.0% 69.5% 2.0% 42.5% 13.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 1,605.3% 19.0% 0.1% 0.7% 2.3% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   4.5 3.4 2.1 5.0 1.8 1.7 0.0 0.0   Current Ratio   4.5 3.4 2.1 5.0 1.8 1.7 0.0 0.0   Cash and cash equivalent   0.3 0.0 0.0 0.0 345.3 753.4 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 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   33.4 29.6 24.1 20.3 155.0 316.2 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 226 214 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 226 223 0 0   EBIT / employee   0 0 0 0 226 214 0 0   Net earnings / employee   0 0 0 0 178 165 0 0