Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANBIT A/S 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   2.6% 2.6% 2.6% 2.6% 2.6% 2.6% 2.6% 2.6%   Bankruptcy risk   0.8% 1.4% 1.3% 0.9% 0.9% 0.6% 8.9% 8.9%   Credit score (0-100)   94 80 81 89 88 96 28 28   Credit rating   AA A A A A AA BB BB   Credit limit (kDKK)   4,109.9 352.1 1,216.9 1,166.0 1,097.8 1,791.2 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   3,784 2,950 3,601 4,483 3,699 3,875 0.0 0.0   EBITDA   -210 -688 -1,749 1,794 1,082 1,533 0.0 0.0   EBIT   -271 -742 -1,803 1,794 1,082 1,496 0.0 0.0   Pre-tax profit (PTP)   2,628.2 -170.6 11,647.7 2,887.9 2,457.1 3,948.4 0.0 0.0   Net earnings   2,050.5 -142.0 9,149.5 2,258.5 1,941.7 3,115.4 0.0 0.0   Pre-tax profit without non-rec. items   2,628 -171 11,648 2,888 2,457 3,948 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   616 561 507 399 399 522 0.0 0.0   Shareholders equity total   40,488 39,960 48,715 10,973 12,915 16,030 4,761 4,761   Interest-bearing liabilities   0.0 0.0 571 2,844 2,958 2,539 0.0 0.0   Balance sheet total (assets)   43,935 44,174 62,124 18,584 20,256 20,427 4,761 4,761   Net Debt   -34,690 -37,097 -56,586 -11,176 -14,371 -13,509 -4,761 -4,761     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   3,784 2,950 3,601 4,483 3,699 3,875 0.0 0.0   Gross profit growth   15.1% -22.1% 22.1% 24.5% -17.5% 4.7% -100.0% 0.0%   Employees   12 11 11 7 7 8 0 0   Employee growth %   0.0% -8.3% 0.0% -36.4% 0.0% 14.3% -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)   43,935 44,174 62,124 18,584 20,256 20,427 4,761 4,761   Balance sheet change%   6.1% 0.5% 40.6% -70.1% 9.0% 0.8% -76.7% 0.0%   Added value   -209.8 -688.1 -1,749.0 1,794.0 1,081.6 1,532.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   95 -109 -109 -109 0 87 -522 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 -4.0 -5.0 1.0 2.0 3.0 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 (%)   -7.2% -25.2% -50.1% 40.0% 29.2% 38.6% 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 %   6.4% 3.9% 22.1% 7.7% 13.8% 20.3% 0.0% 0.0%   ROI %   6.8% 4.2% 26.3% 9.8% 17.9% 23.8% 0.0% 0.0%   ROE %   5.1% -0.4% 20.6% 7.6% 16.3% 21.5% 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 %   92.6% 91.0% 79.2% 59.4% 65.7% 79.0% 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, %   16,535.2% 5,391.1% 3,235.4% -622.9% -1,328.7% -881.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 1.2% 25.9% 22.9% 15.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 34.9% 12.4% 7.7% 6.4% 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   12.4 10.0 4.6 2.2 2.8 4.1 0.0 0.0   Current Ratio   11.9 9.6 4.4 2.2 2.6 4.0 0.0 0.0   Cash and cash equivalent   34,690.4 37,097.1 57,156.9 14,019.9 17,328.9 16,047.6 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   10,564.3 4,690.1 31,692.8 -124.9 -1,131.6 -986.9 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   -17 -63 -159 256 155 192 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -17 -63 -159 256 155 192 0 0   EBIT / employee   -23 -67 -164 256 155 187 0 0   Net earnings / employee   171 -13 832 323 277 389 0 0