Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

THE DEVELOP GROUP 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   4.8% 6.0% 4.9% 6.4% 7.8% 14.8% 17.8% 17.8%   Credit score (0-100)   46 40 44 36 31 13 8 8   Credit rating   BBB BBB BBB BBB BB BB B B   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 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   318 271 81.1 80.1 369 -16.7 0.0 0.0   EBITDA   38.7 15.7 -31.6 17.5 181 -92.0 0.0 0.0   EBIT   5.8 -4.6 -31.6 17.5 181 -92.0 0.0 0.0   Pre-tax profit (PTP)   3.2 -7.4 -35.0 15.6 180.8 -94.6 0.0 0.0   Net earnings   0.4 -7.3 -28.2 11.2 140.4 -92.8 0.0 0.0   Pre-tax profit without non-rec. items   3.2 -7.4 -35.0 15.6 181 -94.6 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   20.4 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   50.7 43.5 15.2 26.4 167 74.0 24.0 24.0   Interest-bearing liabilities   52.0 8.0 27.3 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   258 79.8 65.6 63.0 290 126 24.0 24.0   Net Debt   52.0 7.9 27.3 -13.7 -96.0 -77.0 -24.0 -24.0     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   318 271 81.1 80.1 369 -16.7 0.0 0.0   Gross profit growth   16.7% -15.0% -70.0% -1.2% 360.5% 0.0% 0.0% 0.0%   Employees   1 1 1 0 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   258 80 66 63 290 126 24 24   Balance sheet change%   10.2% -69.1% -17.7% -4.0% 360.3% -56.6% -80.9% 0.0%   Added value   38.7 15.7 -31.6 17.5 181.4 -92.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -66 -41 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 -2.0 1.0 2.0 -1.0 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 (%)   1.8% -1.7% -39.0% 21.8% 49.2% 549.3% 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 %   2.4% -2.8% -43.5% 27.2% 102.7% -45.4% 0.0% 0.0%   ROI %   5.0% -6.0% -67.3% 50.7% 186.0% -77.7% 0.0% 0.0%   ROE %   0.4% -15.5% -96.3% 53.9% 145.3% -77.0% 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 %   19.7% 54.5% 23.2% 42.0% 57.5% 58.9% 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, %   134.3% 50.5% -86.5% -78.1% -52.9% 83.7% 0.0% 0.0%   Gearing %   102.4% 18.3% 179.7% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.9% 9.1% 19.0% 13.8% 0.0% 0.0% 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   1.1 2.2 1.3 1.7 2.4 2.4 0.0 0.0   Current Ratio   1.1 2.2 1.3 1.7 2.4 2.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 13.7 96.0 77.0 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   30.4 43.5 15.2 26.4 168.7 74.0 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   39 16 -32 0 181 -92 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   39 16 -32 0 181 -92 0 0   EBIT / employee   6 -5 -32 0 181 -92 0 0   Net earnings / employee   0 -7 -28 0 140 -93 0 0