Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANSK MOBILSCENE 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.7% 1.6% 1.8% 1.4% 1.6% 1.8% 11.9% 11.7%   Credit score (0-100)   74 75 70 77 73 71 20 21   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   4.1 20.8 3.4 50.2 11.6 2.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,552 3,004 2,254 4,382 3,248 2,966 0.0 0.0   EBITDA   2,036 2,417 1,515 2,836 2,592 1,561 0.0 0.0   EBIT   1,230 1,694 380 1,873 1,599 1,292 0.0 0.0   Pre-tax profit (PTP)   1,023.8 1,501.6 228.6 1,823.2 1,332.8 1,004.4 0.0 0.0   Net earnings   807.6 1,170.2 173.6 1,419.3 1,020.2 780.4 0.0 0.0   Pre-tax profit without non-rec. items   1,024 1,502 229 1,823 1,333 1,004 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   9,479 7,469 7,379 5,160 4,054 4,126 0.0 0.0   Shareholders equity total   3,915 5,085 5,259 6,678 4,405 3,685 2,435 2,435   Interest-bearing liabilities   4,895 3,388 2,977 224 6,457 6,037 0.0 0.0   Balance sheet total (assets)   14,372 12,241 10,539 9,316 12,491 12,095 2,435 2,435   Net Debt   4,803 908 2,349 -2,040 5,182 5,582 -2,435 -2,435     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   4,552 3,004 2,254 4,382 3,248 2,966 0.0 0.0   Gross profit growth   -10.5% -34.0% -25.0% 94.4% -25.9% -8.7% -100.0% 0.0%   Employees   6 2 1 2 1 3 0 0   Employee growth %   20.0% -66.7% -50.0% 100.0% -50.0% 200.0% -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)   14,372 12,241 10,539 9,316 12,491 12,095 2,435 2,435   Balance sheet change%   4.5% -14.8% -13.9% -11.6% 34.1% -3.2% -79.9% 0.0%   Added value   2,036.3 2,417.3 1,515.5 2,835.9 2,562.1 1,560.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -461 -2,733 -1,225 -3,183 -2,099 -197 -4,126 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   27.0% 56.4% 16.9% 42.7% 49.2% 43.6% 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 %   8.8% 12.7% 3.3% 19.0% 16.2% 12.8% 0.0% 0.0%   ROI %   10.0% 15.2% 3.9% 21.5% 17.9% 14.0% 0.0% 0.0%   ROE %   23.0% 26.0% 3.4% 23.8% 18.4% 19.3% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   27.6% 43.1% 49.9% 72.6% 35.3% 32.1% 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, %   235.9% 37.6% 155.0% -71.9% 199.9% 357.6% 0.0% 0.0%   Gearing %   125.0% 66.6% 56.6% 3.3% 146.6% 163.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.9% 4.7% 4.8% 3.7% 13.1% 9.1% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.1 0.7 0.7 2.9 1.1 0.6 0.0 0.0   Current Ratio   0.7 0.9 0.8 2.8 1.1 0.5 0.0 0.0   Cash and cash equivalent   91.4 2,480.1 627.5 2,263.6 1,275.2 455.4 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   -2,238.3 -558.7 -925.9 2,653.1 144.7 -1,109.5 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   339 1,209 1,515 1,418 2,562 520 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   339 1,209 1,515 1,418 2,592 520 0 0   EBIT / employee   205 847 380 936 1,599 431 0 0   Net earnings / employee   135 585 174 710 1,020 260 0 0