Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DOMINO SYSTEMS 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   2.6% 2.7% 3.2% 2.6% 3.5% 3.5% 5.8% 5.8%   Credit score (0-100)   62 59 54 61 52 53 40 40   Credit rating   BBB BBB BBB BBB BBB BBB BBB BBB   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)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   12,722 13,189 15,939 15,396 17,609 23,406 0.0 0.0   EBITDA   3,997 3,640 4,498 4,256 4,417 5,784 0.0 0.0   EBIT   3,615 3,257 4,128 3,981 4,024 5,102 0.0 0.0   Pre-tax profit (PTP)   3,450.5 3,350.0 4,072.0 4,070.9 3,869.5 5,054.7 0.0 0.0   Net earnings   2,635.0 2,605.0 3,158.6 3,160.8 2,979.7 3,929.8 0.0 0.0   Pre-tax profit without non-rec. items   3,451 3,350 4,072 4,071 3,870 5,055 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   836 616 638 1,114 2,097 1,096 0.0 0.0   Shareholders equity total   6,824 6,902 7,588 7,548 7,428 8,358 7,858 7,858   Interest-bearing liabilities   1,134 237 133 149 11,250 16,318 0.0 0.0   Balance sheet total (assets)   20,114 21,126 23,959 21,331 39,494 43,733 7,858 7,858   Net Debt   -233 -6,365 -4,242 -1,861 6,858 15,944 -7,841 -7,841     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   12,722 13,189 15,939 15,396 17,609 23,406 0.0 0.0   Gross profit growth   13.2% 3.7% 20.8% -3.4% 14.4% 32.9% -100.0% 0.0%   Employees   13 13 17 17 17 18 0 0   Employee growth %   -7.1% 0.0% 30.8% 0.0% 0.0% 5.9% -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)   20,114 21,126 23,959 21,331 39,494 43,733 7,858 7,858   Balance sheet change%   26.1% 5.0% 13.4% -11.0% 85.2% 10.7% -82.0% 0.0%   Added value   3,997.5 3,640.3 4,497.6 4,256.1 4,299.8 5,784.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -464 -603 -300 190 580 -1,694 -1,096 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   28.4% 24.7% 25.9% 25.9% 22.9% 21.8% 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 %   20.2% 16.5% 18.4% 17.6% 14.0% 14.8% 0.0% 0.0%   ROI %   51.2% 42.8% 51.3% 48.2% 31.5% 28.3% 0.0% 0.0%   ROE %   44.0% 38.0% 43.6% 41.8% 39.8% 49.8% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   33.9% 32.7% 34.3% 39.5% 20.8% 20.1% 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, %   -5.8% -174.8% -94.3% -43.7% 155.3% 275.7% 0.0% 0.0%   Gearing %   16.6% 3.4% 1.7% 2.0% 151.5% 195.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   17.4% 7.2% 36.7% -56.8% 6.6% 7.9% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   1.2 1.2 1.3 1.3 1.4 0.8 0.0 0.0   Current Ratio   1.6 1.6 1.6 1.6 1.5 1.0 0.0 0.0   Cash and cash equivalent   1,366.7 6,601.6 4,374.5 2,010.6 4,391.6 374.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   7,227.7 7,977.8 8,242.2 7,582.9 11,759.6 -525.3 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   307 280 265 250 253 321 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   307 280 265 250 260 321 0 0   EBIT / employee   278 251 243 234 237 283 0 0   Net earnings / employee   203 200 186 186 175 218 0 0