Digital Business Consult Aps

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
Loading...

Loading...

Loading...

Loading...

Loading...

Loading...

Loading...

Bankruptcy Risk 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Bankruptcy risk for industry  1.2% 1.2% 1.2% 1.2% 1.2%  
Bankruptcy risk  9.8% 11.5% 11.2% 11.2% 11.6%  
Credit score (0-100)  26 21 20 21 20  
Credit rating  BB BB BB BB BB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6

Net sales  227 0 0 0 2  
Gross profit  180 212 269 21.1 1.5  
EBITDA  180 68.3 74.4 3.2 -20.6  
EBIT  180 50.7 59.9 -4.0 -22.4  
Pre-tax profit (PTP)  180.1 50.7 34.2 7.8 -15.4  
Net earnings  140.5 39.2 24.9 7.0 -15.4  
Pre-tax profit without non-rec. items  194 50.7 34.2 7.8 -15.4  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6

Tangible assets total  0.0 12.0 6.9 1.8 0.0  
Shareholders equity total  174 114 138 150 135  
Interest-bearing liabilities  0.0 1.8 6.6 0.0 0.0  
Balance sheet total (assets)  238 224 164 152 137  

Net Debt  -238 -156 -58.7 -51.9 -16.2  
 
See the entire balance sheet

Volume 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6

Net sales  227 0 0 0 2  
Net sales growth  0.0% -100.0% 0.0% 0.0% 0.0%  
Gross profit  180 212 269 21.1 1.5  
Gross profit growth  0.0% 17.8% 26.5% -92.1% -92.9%  
Employees  0 0 0 0 0  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  238 224 164 152 137  
Balance sheet change%  0.0% -5.8% -26.9% -7.4% -9.8%  
Added value  180.1 68.3 74.4 10.6 -20.6  
Added value %  79.5% 0.0% 0.0% 0.0% -1,375.3%  
Investments  0 -6 -20 -12 -4  

Net sales trend  0.0 -1.0 0.0 0.0 0.0  
EBIT trend  1.0 2.0 3.0 -1.0 -2.0  

Profitability 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
EBITDA %  79.5% 0.0% 0.0% 0.0% -1,375.3%  
EBIT %  79.5% 0.0% 0.0% 0.0% -1,492.7%  
EBIT to gross profit (%)  100.0% 23.9% 22.3% -18.8% -1,492.7%  
Net Earnings %  62.0% 0.0% 0.0% 0.0% -1,027.7%  
Profit before depreciation and extraordinary items %  62.0% 0.0% 0.0% 0.0% -910.3%  
Pre tax profit less extraordinaries %  85.5% 0.0% 0.0% 0.0% -1,027.7%  
ROA %  70.1% 22.0% 30.9% 5.1% -10.7%  
ROI %  111.0% 35.0% 46.0% 5.4% -10.8%  
ROE %  80.5% 27.2% 19.8% 4.8% -10.8%  

Solidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Equity ratio %  73.4% 50.7% 84.3% 99.2% 98.8%  
Relative indebtedness %  27.9% 0.0% 0.0% 0.0% 111.9%  
Relative net indebtedness %  -77.0% 0.0% 0.0% 0.0% -966.3%  
Net int. bear. debt to EBITDA, %  -132.0% -228.3% -78.8% -1,624.1% 78.4%  
Gearing %  0.0% 1.6% 4.8% 0.0% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 609.8% 6.0% 0.0%  

Liquidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Quick Ratio  4.4 1.9 6.1 58.1 23.7  
Current Ratio  4.4 1.9 6.1 58.1 23.7  
Cash and cash equivalent  237.7 157.6 65.3 51.9 16.2  

Capital use efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Trade debtors turnover (days)  69.3 0.0 0.0 0.0 456.3  
Trade creditors turnover (days)  30.5 0.0 0.0 0.0 0.0  
Current assets / Net sales %  123.9% 0.0% 0.0% 0.0% 2,651.7%  
Net working capital  217.4 101.7 131.2 70.3 38.1  
Net working capital %  95.9% 0.0% 0.0% 0.0% 2,539.7%  

Employee efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 0  
EBIT / employee  0 0 0 0 0  
Net earnings / employee  0 0 0 0 0