Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Demant-Data ApS 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2%   Bankruptcy risk   1.2% 1.4% 1.4% 1.1% 1.0% 1.2% 11.0% 11.0%   Credit score (0-100)   84 80 78 82 87 80 22 22   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   83.8 25.0 15.4 95.2 126.7 59.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,291 1,843 1,945 2,608 2,203 2,302 0.0 0.0   EBITDA   576 306 473 1,102 732 805 0.0 0.0   EBIT   496 204 417 1,046 673 761 0.0 0.0   Pre-tax profit (PTP)   494.9 194.5 391.1 1,009.0 652.3 761.6 0.0 0.0   Net earnings   384.8 150.9 304.0 786.5 508.0 593.6 0.0 0.0   Pre-tax profit without non-rec. items   495 195 391 1,009 652 762 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   351 191 135 79.2 123 78.9 0.0 0.0   Shareholders equity total   1,790 1,787 619 1,101 1,109 1,403 935 935   Interest-bearing liabilities   0.0 0.0 870 670 0.0 136 0.0 0.0   Balance sheet total (assets)   2,275 2,120 1,948 2,262 1,429 1,874 935 935   Net Debt   -1,454 -1,580 -555 -1,004 -747 -1,301 -935 -935     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   2,291 1,843 1,945 2,608 2,203 2,302 0.0 0.0   Gross profit growth   9.7% -19.5% 5.5% 34.1% -15.5% 4.5% -100.0% 0.0%   Employees   0 0 0 0 0 2 0 0   Employee growth %   -100.0% 0.0% 0.0% 0.0% 0.0% 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)   2,275 2,120 1,948 2,262 1,429 1,874 935 935   Balance sheet change%   0.1% -6.8% -8.1% 16.1% -36.8% 31.1% -50.1% 0.0%   Added value   576.2 305.7 473.4 1,102.0 728.5 804.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   168 -337 -112 -112 -16 -88 -79 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   21.6% 11.0% 21.5% 40.1% 30.5% 33.1% 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 %   21.8% 9.3% 20.5% 49.7% 36.5% 46.4% 0.0% 0.0%   ROI %   30.3% 11.4% 25.5% 64.2% 46.8% 57.9% 0.0% 0.0%   ROE %   23.7% 8.4% 25.3% 91.5% 46.0% 47.3% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   78.7% 84.3% 31.8% 48.7% 77.6% 74.8% 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, %   -252.3% -517.0% -117.3% -91.1% -102.1% -161.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 140.6% 60.8% 0.0% 9.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 6.1% 4.8% 6.3% 6.5% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   3.4 5.2 1.2 1.7 3.4 3.3 0.0 0.0   Current Ratio   3.9 5.7 1.3 1.9 4.0 3.8 0.0 0.0   Cash and cash equivalent   1,453.8 1,580.3 1,425.1 1,673.5 747.2 1,437.6 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1,358.5 1,575.3 462.6 1,000.9 965.4 1,302.9 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 402 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 402 0 0   EBIT / employee   0 0 0 0 0 380 0 0   Net earnings / employee   0 0 0 0 0 297 0 0