Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DFA VENTILATION ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 2.5% 2.5%   Bankruptcy risk   14.1% 8.7% 15.8% 9.9% 13.7% 10.9% 28.9% 28.9%   Credit score (0-100)   17 29 12 24 16 17 0 0   Credit rating   B B B B B B C C   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)  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 0 349 78 0 0 0 0   Gross profit   705 429 105 78.1 0.0 0.0 0.0 0.0   EBITDA   -104 313 152 78.1 0.0 0.0 0.0 0.0   EBIT   -111 267 137 78.1 0.0 0.0 0.0 0.0   Pre-tax profit (PTP)   -117.8 225.7 104.6 78.1 0.0 0.0 0.0 0.0   Net earnings   -120.0 256.9 53.7 83.8 0.0 2.2 0.0 0.0   Pre-tax profit without non-rec. items   -118 226 105 78.1 0.0 0.0 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   103 55.8 40.1 40.1 40.1 50.0 0.0 0.0   Shareholders equity total   -179 77.8 132 106 40.0 50.0 0.0 0.0   Interest-bearing liabilities   0.0 91.8 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,230 617 526 149 40.1 50.0 0.0 0.0   Net Debt   -845 -89.6 -69.8 0.0 0.0 0.0 0.0 0.0     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 0 349 78 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% -77.6% -100.0% 0.0% 0.0% 0.0%   Gross profit   705 429 105 78.1 0.0 0.0 0.0 0.0   Gross profit growth   26.5% -39.1% -75.6% -25.3% -100.0% 0.0% 0.0% 0.0%   Employees   0 1 0 0 0 0 0 0   Employee growth %   -100.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,230 617 526 149 40 50 0 0   Balance sheet change%   143.8% -49.8% -14.8% -71.6% -73.1% 24.7% -100.0% 0.0%   Added value   -104.0 313.4 152.5 78.1 0.0 0.0 0.0 0.0   Added value %   0.0% 0.0% 43.7% 100.0% 0.0% 0.0% 0.0% 0.0%   Investments   44 -93 -31 0 0 10 -50 0   Net sales trend   0.0 0.0 0.0 -1.0 -2.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 0.0 0.0 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% 43.7% 100.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 39.2% 100.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   -15.7% 62.1% 130.7% 100.0% 0.0% 0.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 15.4% 107.3% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 19.9% 107.3% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 30.0% 100.0% 0.0% 0.0% 0.0% 0.0%   ROA %   -11.6% 26.3% 23.9% 23.1% 0.0% 0.0% 0.0% 0.0%   ROI %   -52.2% 309.5% 89.3% 65.1% 0.0% 0.0% 0.0% 0.0%   ROE %   -15.0% 39.3% 51.3% 70.6% 0.0% 4.9% 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 %   -12.7% 12.6% 25.0% 70.9% 99.7% 100.0% 0.0% 0.0%   Relative indebtedness %   0.0% 0.0% 112.9% 55.7% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 92.9% 55.7% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   812.8% -28.6% -45.8% 0.0% 0.0% 0.0% 0.0% 0.0%   Gearing %   0.0% 118.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 89.1% 70.0% 0.0% 0.0% 0.0% 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   0.8 1.0 1.2 2.5 0.0 0.0 0.0 0.0   Current Ratio   0.8 1.0 1.2 2.5 0.0 0.0 0.0 0.0   Cash and cash equivalent   844.9 181.4 69.8 0.0 0.0 0.0 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 0.0 198.1 510.5 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 13,880.3 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 139.1% 139.9% 0.0% 0.0% 0.0% 0.0%   Net working capital   -281.6 24.7 94.1 65.7 -0.1 0.0 0.0 0.0   Net working capital %   0.0% 0.0% 26.9% 84.2% 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   0 313 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 313 0 0 0 0 0 0   EBIT / employee   0 267 0 0 0 0 0 0   Net earnings / employee   0 257 0 0 0 0 0 0