Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DFF 2018 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 N/A 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% 1.1% 1.1%   Bankruptcy risk   0.0% 18.3% 5.6% 10.3% 20.4% 19.9% 16.0% 16.0%   Credit score (0-100)   0 8 40 22 5 5 12 12   Credit rating   N/A B BBB BB B B BB BB   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 N/A 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   0.0 6,360 509 -75.8 568 1,663 0.0 0.0   EBITDA   0.0 6,360 276 -76.0 -643 577 0.0 0.0   EBIT   0.0 6,360 276 -203 -882 -108 0.0 0.0   Pre-tax profit (PTP)   0.0 6,338.7 244.8 -226.6 -994.8 424.7 0.0 0.0   Net earnings   0.0 4,942.3 190.5 -186.3 -974.4 558.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 6,339 245 -227 -995 425 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 1,068 829 0.0 0.0 0.0   Shareholders equity total   0.0 4,992 283 -53.5 -1,028 -469 -519 -519   Interest-bearing liabilities   0.0 0.0 1,358 1,554 133 142 519 519   Balance sheet total (assets)   0.0 6,927 3,812 4,018 4,015 1,614 0.0 0.0   Net Debt   0.0 -5,943 -133 230 -1,554 25.5 519 519     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 6,360 509 -75.8 568 1,663 0.0 0.0   Gross profit growth   0.0% 0.0% -92.0% 0.0% 0.0% 193.0% -100.0% 0.0%   Employees   0 0 1 1 4 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 300.0% -25.0% -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)   0 6,927 3,812 4,018 4,015 1,614 0 0   Balance sheet change%   0.0% 0.0% -45.0% 5.4% -0.1% -59.8% -100.0% 0.0%   Added value   0.0 6,360.4 276.0 -76.0 -755.3 577.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 941 -478 -1,514 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 100.0% 54.2% 267.3% -155.3% -6.5% 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 %   0.0% 91.8% 5.1% -5.1% -19.3% 14.2% 0.0% 0.0%   ROI %   0.0% 126.6% 8.2% -12.5% -104.5% 366.5% 0.0% 0.0%   ROE %   0.0% 99.0% 7.2% -8.7% -24.3% 19.9% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 72.1% 7.4% -1.3% -20.4% -22.5% -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, %   0.0% -93.4% -48.1% -302.6% 241.7% 4.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 480.2% -2,903.9% -13.0% -30.3% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 4.6% 1.6% 13.4% 58.1% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 3.1 0.8 0.5 0.4 0.8 0.0 0.0   Current Ratio   0.0 3.6 1.1 0.7 0.6 0.8 0.0 0.0   Cash and cash equivalent   0.0 5,943.4 1,490.6 1,323.7 1,687.7 116.8 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 5,023.9 284.1 -1,185.2 -1,920.8 -469.0 -259.5 -259.5   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 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 0 276 -76 -189 192 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 276 -76 -161 192 0 0   EBIT / employee   0 0 276 -203 -220 -36 0 0   Net earnings / employee   0 0 191 -186 -244 186 0 0