Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Destiny Denmark Service Center ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4%   Bankruptcy risk   0.0% 0.0% 0.0% 0.0% 9.9% 1.1% 9.6% 9.4%   Credit score (0-100)   0 0 0 0 24 82 6 6   Credit rating   N/A N/A N/A N/A B BBB B B   Credit limit (kDKK)   0.0 0.0 0.0 0.0 -0.0 9,131.6 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 N/A 2020 N/A 2021 N/A 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 0.0 0.0 0.0 -151 3,571 0.0 0.0   EBITDA   0.0 0.0 0.0 0.0 155,988 -3,899 0.0 0.0   EBIT   0.0 0.0 0.0 0.0 -151 -3,899 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 0.0 -137,664.7 -30,192.9 0.0 0.0   Net earnings   0.0 0.0 0.0 0.0 -137,664.7 -29,078.6 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 0.0 -137,665 -30,193 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 636 0.0 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 0.0 -28,316 204,021 203,981 203,981   Interest-bearing liabilities   0.0 0.0 0.0 0.0 165,248 233,222 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 0.0 146,354 439,425 203,981 203,981   Net Debt   0.0 0.0 0.0 0.0 165,208 232,747 -203,981 -203,981     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 2020 N/A 2021 N/A 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 0.0 0.0 0.0 -151 3,571 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employees   0 0 0 0 0 8 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 -2,562.6 0.0 0.0 0.0   Balance sheet total (assets)   0 0 0 0 146,354 439,425 203,981 203,981   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 0.0% 200.2% -53.6% 0.0%   Added value   0.0 0.0 0.0 0.0 2,412.0 -3,898.7 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 0 1,598 -157,737 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 0.0 0.0 0.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 2020 N/A 2021 N/A 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% 0.0% 0.0% 0.0% 100.0% -109.2% 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% 0.0% 0.0% 0.0% 71.1% 1.1% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 0.0% -77.0% 1.1% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 0.0% -83.5% -15.8% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 0.0% 0.0% -14.7% 46.4% 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% 0.0% 0.0% 0.0% 105.9% -5,969.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% -583.6% 114.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 15.9% 16.8% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.0 -0.2 3.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.0 3.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 39.7 474.9 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 2020 N/A 2021 N/A 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 0.0 0.0 0.0 -10,663.9 4,405.7 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 N/A 2020 N/A 2021 N/A 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 0 0 0 -487 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 -487 0 0   EBIT / employee   0 0 0 0 0 -487 0 0   Net earnings / employee   0 0 0 0 0 -3,635 0 0