Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Daniko ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 3.5% 3.5%   Bankruptcy risk   31.2% 22.2% 22.2% 3.9% 13.1% 4.4% 12.1% 11.8%   Credit score (0-100)   1 5 4 49 17 46 20 20   Credit rating   C B B BBB BB 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   344 3,189 0 0 0 0 0 0   Gross profit   148 1,767 2,409 2,819 1,107 717 0.0 0.0   EBITDA   6.0 469 -514 967 -117 176 0.0 0.0   EBIT   6.0 469 -514 967 -117 176 0.0 0.0   Pre-tax profit (PTP)   6.0 468.6 -520.7 962.7 -130.8 174.5 0.0 0.0   Net earnings   6.0 365.5 -406.0 750.9 -104.4 135.8 0.0 0.0   Pre-tax profit without non-rec. items   6.0 469 -521 963 -131 175 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -3.6 362 -252 499 395 530 490 490   Interest-bearing liabilities   0.0 0.0 154 155 155 151 0.0 0.0   Balance sheet total (assets)   5.3 479 898 1,476 646 715 490 490   Net Debt   -5.3 -421 -443 -308 -201 -223 -490 -490     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   344 3,189 0 0 0 0 0 0   Net sales growth   0.0% 828.3% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   148 1,767 2,409 2,819 1,107 717 0.0 0.0   Gross profit growth   0.0% 1,091.6% 36.3% 17.0% -60.7% -35.3% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   5 479 898 1,476 646 715 490 490   Balance sheet change%   165.7% 8,911.3% 87.5% 64.3% -56.2% 10.8% -31.4% 0.0%   Added value   6.0 468.6 -513.5 966.7 -116.6 175.8 0.0 0.0   Added value %   1.8% 14.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 1.0 -1.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 1.0 -1.0 1.0 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 %   1.8% 14.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   1.8% 14.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   4.1% 26.5% -21.3% 34.3% -10.5% 24.5% 0.0% 0.0%   Net Earnings %   1.8% 11.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   1.8% 11.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   1.8% 14.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   59.1% 192.2% -63.1% 73.6% -11.0% 25.8% 0.0% 0.0%   ROI %   0.0% 258.9% -199.0% 239.3% -19.4% 28.6% 0.0% 0.0%   ROE %   165.3% 199.0% -64.4% 107.5% -23.4% 29.4% 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 %   -40.1% 75.6% -21.9% 33.8% 61.1% 74.2% 100.0% 100.0%   Relative indebtedness %   2.6% 3.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   1.0% -9.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -87.9% -89.8% 86.3% -31.9% 172.1% -126.9% 0.0% 0.0%   Gearing %   0.0% 0.0% -61.1% 31.1% 39.3% 28.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 9.4% 2.6% 9.2% 0.9% 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   0.6 4.1 0.8 1.5 2.6 3.9 0.0 0.0   Current Ratio   0.6 4.1 0.8 1.5 2.6 3.9 0.0 0.0   Cash and cash equivalent   5.3 420.8 597.4 463.0 355.8 373.7 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 %   1.5% 15.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -3.6 362.0 -252.0 498.9 394.5 530.4 0.0 0.0   Net working capital %   -1.0% 11.3% 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 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0