Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Dansk Websalg 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% 3.7% 3.7%   Bankruptcy risk   12.3% 9.6% 4.5% 3.4% 9.4% 19.1% 17.3% 17.3%   Credit score (0-100)   20 27 47 52 25 6 9 9   Credit rating   BB BB BBB BBB BB B 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   916 752 1,294 2,226 -519 -1,550 0.0 0.0   EBITDA   8.5 4.2 457 1,314 -1,384 -2,591 0.0 0.0   EBIT   -22.0 -26.3 425 1,284 -1,392 -2,600 0.0 0.0   Pre-tax profit (PTP)   -89.4 -74.2 391.2 1,264.2 -1,394.8 -2,688.3 0.0 0.0   Net earnings   -69.8 -57.9 305.1 978.8 -1,096.3 -2,503.1 0.0 0.0   Pre-tax profit without non-rec. items   -89.4 -74.2 391 1,264 -1,395 -2,688 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   84.0 56.0 45.5 17.8 12.0 6.2 0.0 0.0   Shareholders equity total   -108 -166 139 1,029 1,436 -1,067 -1,567 -1,567   Interest-bearing liabilities   643 862 462 7.0 639 1,527 1,574 1,574   Balance sheet total (assets)   1,652 1,457 2,929 3,216 2,492 1,244 7.5 7.5   Net Debt   631 836 -659 -1,049 -1,370 1,027 1,574 1,574     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   916 752 1,294 2,226 -519 -1,550 0.0 0.0   Gross profit growth   -8.0% -17.9% 72.1% 72.0% 0.0% -198.7% 0.0% 0.0%   Employees   0 2 3 3 2 2 0 0   Employee growth %   0.0% 0.0% 50.0% 0.0% -33.3% 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)   1,652 1,457 2,929 3,216 2,492 1,244 8 8   Balance sheet change%   -30.7% -11.8% 100.9% 9.8% -22.5% -50.1% -99.4% 0.0%   Added value   8.5 4.2 457.1 1,314.0 -1,361.6 -2,591.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -61 -61 -45 -61 -17 -17 -6 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 1.0 2.0 -1.0 -2.0 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 (%)   -2.4% -3.5% 32.9% 57.7% 268.1% 167.7% 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 %   -1.1% -1.6% 18.7% 42.0% -48.3% -107.4% 0.0% 0.0%   ROI %   -2.3% -3.5% 58.1% 157.7% -88.7% -143.1% 0.0% 0.0%   ROE %   -3.5% -3.7% 38.2% 167.6% -88.9% -186.8% 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 %   -6.1% -10.2% 4.8% 32.0% 57.6% -46.2% -99.5% -99.5%   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, %   7,405.0% 20,039.0% -144.2% -79.8% 99.0% -39.6% 0.0% 0.0%   Gearing %   -596.9% -520.5% 331.2% 0.7% 44.5% -143.2% -100.5% -100.5%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.1% 6.4% 5.2% 11.4% 4.7% 10.2% 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   0.2 0.2 0.5 1.0 2.3 0.5 0.0 0.0   Current Ratio   0.9 0.9 1.0 1.5 2.3 0.5 0.0 0.0   Cash and cash equivalent   12.6 26.6 1,121.2 1,056.2 2,008.6 499.9 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   -217.7 -239.1 79.0 998.5 1,415.4 -1,079.7 -787.1 -787.1   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 2 152 438 -681 -1,296 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 2 152 438 -692 -1,296 0 0   EBIT / employee   0 -13 142 428 -696 -1,300 0 0   Net earnings / employee   0 -29 102 326 -548 -1,252 0 0