Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Digital Craft 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.3% 3.3%   Bankruptcy risk   0.0% 14.0% 10.5% 4.5% 6.0% 4.3% 11.3% 11.0%   Credit score (0-100)   0 17 23 45 38 47 21 22   Credit rating   N/A BB BB BBB BBB BBB 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 1,169 883 1,509 1,237 1,023 0.0 0.0   EBITDA   0.0 -27.8 55.6 447 112 201 0.0 0.0   EBIT   0.0 -27.8 55.5 443 107 196 0.0 0.0   Pre-tax profit (PTP)   0.0 -28.3 54.5 442.2 106.7 196.0 0.0 0.0   Net earnings   0.0 -28.3 43.1 351.1 80.7 212.6 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -28.3 54.5 442 107 196 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 16.9 16.0 11.0 6.0 0.0 0.0   Shareholders equity total   0.0 21.7 64.8 399 480 692 642 642   Interest-bearing liabilities   0.0 23.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0.0 104 394 794 978 1,000 642 642   Net Debt   0.0 23.0 -31.7 -202 -66.3 -29.1 -642 -642     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 1,169 883 1,509 1,237 1,023 0.0 0.0   Gross profit growth   0.0% 0.0% -24.4% 70.8% -18.0% -17.3% -100.0% 0.0%   Employees   0 1 2 2 2 2 0 0   Employee growth %   0.0% 0.0% 100.0% 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)   0 104 394 794 978 1,000 642 642   Balance sheet change%   0.0% 0.0% 278.5% 101.6% 23.2% 2.3% -35.8% 0.0%   Added value   0.0 -27.8 55.6 446.9 111.2 201.1 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 17 -5 -10 -10 -6 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 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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% -2.4% 6.3% 29.3% 8.7% 19.2% 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% -26.7% 22.3% 74.6% 12.1% 19.8% 0.0% 0.0%   ROI %   0.0% -62.0% 101.4% 190.9% 24.4% 33.5% 0.0% 0.0%   ROE %   0.0% -130.3% 99.6% 151.4% 18.4% 36.3% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   0.0% 20.9% 16.5% 50.3% 49.1% 69.2% 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% -83.0% -57.0% -45.2% -59.1% -14.5% 0.0% 0.0%   Gearing %   0.0% 106.1% 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% 4.6% 9.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.0 1.3 1.1 2.0 1.9 3.2 0.0 0.0   Current Ratio   0.0 1.3 1.1 2.0 1.9 3.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 31.7 201.9 66.3 29.1 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 21.7 47.9 383.1 468.8 686.5 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  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 -28 28 223 56 101 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -28 28 223 56 101 0 0   EBIT / employee   0 -28 28 221 54 98 0 0   Net earnings / employee   0 -28 22 176 40 106 0 0