Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Design Society (fond) Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1.0 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% 1.1% 1.1%   Bankruptcy risk   0.7% 1.2% 1.7% 1.4% 2.5% 1.7% 18.2% 18.2%   Credit score (0-100)   96 83 74 77 62 72 8 8   Credit rating   AA A A A BBB A B B   Credit limit (mDKK)   2.2 0.6 0.0 0.2 0.0 0.0 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  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   45 52 72 51 46 43 43 43   Gross profit   19.4 19.9 26.4 26.6 19.9 23.3 0.0 0.0   EBITDA   0.9 -0.1 0.7 0.8 -2.0 0.5 0.0 0.0   EBIT   0.5 -0.6 0.2 0.4 -2.5 0.1 0.0 0.0   Pre-tax profit (PTP)   1.3 -0.0 2.2 0.3 -2.9 0.1 0.0 0.0   Net earnings   2.3 0.0 1.4 1.1 -2.2 0.1 0.0 0.0   Pre-tax profit without non-rec. items   1.3 -0.0 2.2 0.3 -2.9 0.1 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  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   1.1 1.2 0.8 0.5 0.3 0.1 0.0 0.0   Shareholders equity total   15.0 15.1 12.0 13.1 10.8 10.9 -1.7 -1.7   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 1.9 1.9   Balance sheet total (assets)   20.5 23.1 34.7 31.0 22.5 18.3 0.2 0.2   Net Debt   -8.4 -11.0 -15.1 -11.1 -7.3 -8.2 1.9 1.9     See the entire balance sheet 1.0 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   45 52 72 51 46 43 43 43   Net sales growth   38.7% 17.6% 37.4% -29.1% -10.3% -6.3% 0.0% 0.0%   Gross profit   19.4 19.9 26.4 26.6 19.9 23.3 0.0 0.0   Gross profit growth   512.4% 2.6% 32.5% 1.0% -25.1% 16.7% -100.0% 0.0%   Employees   29 29 40 42 33 33 0 0   Employee growth %   0.0% 0.0% 37.9% 5.0% -21.4% 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)   20 23 35 31 23 18 0 0   Balance sheet change%   22.9% 12.9% 50.1% -10.7% -27.4% -18.6% -99.1% 0.0%   Added value   0.9 -0.1 0.7 0.8 -2.1 0.5 0.0 0.0   Added value %   2.0% -0.3% 1.0% 1.5% -4.5% 1.1% 0.0% 0.0%   Investments   1 -0 -1 -0 -1 -1 -0 0   Net sales trend   1.0 2.0 3.0 -1.0 -2.0 -3.0 0.0 0.0   EBIT trend   1.0 -1.0 1.0 2.0 -1.0 1.0 0.0 0.0   1.0 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 %   2.0% -0.3% 1.0% 1.5% -4.3% 1.1% 0.0% 0.0%   EBIT %   1.0% -1.1% 0.3% 0.7% -5.4% 0.2% 0.0% 0.0%   EBIT to gross profit (%)   2.3% -3.0% 0.9% 1.4% -12.4% 0.4% 0.0% 0.0%   Net Earnings %   5.2% 0.1% 2.0% 2.1% -4.9% 0.3% 0.0% 0.0%   Profit before depreciation and extraordinary items %   6.2% 0.9% 2.7% 2.9% -3.8% 1.2% 0.0% 0.0%   Pre tax profit less extraordinaries %   2.8% -0.1% 3.1% 0.6% -6.2% 0.3% 0.0% 0.0%   ROA %   7.7% 0.2% 8.3% 1.5% -9.1% 1.2% 0.0% 0.0%   ROI %   9.7% 0.3% 17.4% 3.8% -20.4% 2.2% 0.0% 0.0%   ROE %   16.8% 0.2% 10.7% 8.8% -18.7% 1.0% 0.0% 0.0%   1.0 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 %   73.3% 65.0% 34.4% 42.1% 48.1% 59.7% -91.3% -91.3%   Relative indebtedness %   12.3% 15.4% 31.6% 35.1% 25.5% 17.2% 4.3% 4.3%   Relative net indebtedness %   -6.5% -5.5% 10.7% 13.4% 9.6% -1.8% 4.3% 4.3%   Net int. bear. debt to EBITDA, %   -940.2% 7,428.1% -2,142.3% -1,428.8% 372.3% -1,681.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -109.6% -109.6%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   19.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1.0 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   2.6 2.2 1.3 1.5 1.6 2.0 0.0 0.0   Current Ratio   2.6 2.2 1.3 1.5 1.6 2.0 0.0 0.0   Cash and cash equivalent   8.4 11.0 15.1 11.1 7.3 8.2 0.0 0.0   1.0 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)   12.8 13.9 11.9 10.4 37.6 23.4 0.0 0.0   Trade creditors turnover (days)   28.8 16.9 138.0 221.0 61.4 65.4 0.0 0.0   Current assets / Net sales %   32.2% 31.0% 42.6% 51.8% 40.5% 34.5% 0.0% 0.0%   Net working capital   8.9 8.8 7.9 8.5 6.9 7.4 -0.9 -0.9   Net working capital %   19.9% 16.8% 11.0% 16.7% 15.0% 17.3% -2.2% -2.2%   1.0 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   2 2 2 1 1 1 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