Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DUPI Underwriting Agencies Nordics A/S 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% 0.8% 0.8%   Bankruptcy risk   17.4% 14.4% 4.1% 5.9% 2.1% 1.9% 8.1% 8.1%   Credit score (0-100)   10 16 49 38 67 69 30 30   Credit rating   B BB BBB BBB A A BB BB   Credit limit (kDKK)   -0.0 -0.0 0.0 0.0 0.9 9.2 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   -2,277 3,430 6,294 5,253 11,425 24,064 0.0 0.0   EBITDA   -16,713 -9,269 -4,754 -2,705 1,389 10,710 0.0 0.0   EBIT   -16,844 -9,753 -4,775 -2,800 1,297 10,671 0.0 0.0   Pre-tax profit (PTP)   -17,064.6 -11,542.9 -4,721.0 -2,790.8 1,093.5 10,731.5 0.0 0.0   Net earnings   -15,552.9 -13,054.6 -4,721.0 -2,790.8 1,093.5 10,560.8 0.0 0.0   Pre-tax profit without non-rec. items   -17,065 -11,543 -4,721 -2,791 1,093 10,732 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   733 249 227 132 39.3 76.2 0.0 0.0   Shareholders equity total   -6,553 -19,608 4,949 2,158 3,251 13,812 12,810 12,810   Interest-bearing liabilities   17,252 26,837 650 3,726 1.0 2.4 0.0 0.0   Balance sheet total (assets)   13,404 11,959 8,732 14,454 12,956 23,979 12,810 12,810   Net Debt   9,712 16,751 -6,303 -3,758 -9,368 -13,453 -12,810 -12,810     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   -2,277 3,430 6,294 5,253 11,425 24,064 0.0 0.0   Gross profit growth   0.0% 0.0% 83.5% -16.5% 117.5% 110.6% -100.0% 0.0%   Employees   7 8 6 6 7 11 0 0   Employee growth %   0.0% 14.3% -25.0% 0.0% 16.7% 57.1% -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)   13,404 11,959 8,732 14,454 12,956 23,979 12,810 12,810   Balance sheet change%   0.0% -10.8% -27.0% 65.5% -10.4% 85.1% -46.6% 0.0%   Added value   -16,712.9 -9,268.9 -4,753.8 -2,704.8 1,392.0 10,709.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   601 -968 -43 -191 -186 -2 -76 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 -3.0 -4.0 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 (%)   739.7% -284.3% -75.9% -53.3% 11.3% 44.3% 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 %   -82.9% -35.1% -17.0% -23.2% 9.8% 60.6% 0.0% 0.0%   ROI %   -95.9% -41.0% -21.1% -30.3% 11.2% 65.1% 0.0% 0.0%   ROE %   -116.0% -102.9% -55.8% -78.5% 40.4% 123.8% 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 %   -32.8% -62.1% 56.7% 15.0% 25.1% 57.6% 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, %   -58.1% -180.7% 132.6% 138.9% -674.2% -125.6% 0.0% 0.0%   Gearing %   -263.3% -136.9% 13.1% 172.7% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.1% 11.4% 9.4% 4.8% 13.2% 27,426.2% 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   1.3 0.9 2.2 2.4 11.7 15.8 0.0 0.0   Current Ratio   1.3 0.9 2.2 2.3 11.7 15.8 0.0 0.0   Cash and cash equivalent   7,539.2 10,085.7 6,952.9 7,484.2 9,369.2 13,455.5 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   2,357.6 -1,560.0 4,604.8 8,127.9 11,687.6 22,045.8 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  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   -2,388 -1,159 -792 -451 199 974 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -2,388 -1,159 -792 -451 198 974 0 0   EBIT / employee   -2,406 -1,219 -796 -467 185 970 0 0   Net earnings / employee   -2,222 -1,632 -787 -465 156 960 0 0