Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DNS-IT 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 2018/12 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% 1.5% 1.2%   Bankruptcy risk   3.1% 7.2% 3.2% 3.6% 2.2% 2.4% 16.3% 13.5%   Credit score (0-100)   58 35 55 51 66 63 11 17   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.1 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 2018/12 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   1,578 1,070 1,606 1,479 2,052 1,813 0.0 0.0   EBITDA   485 120 622 413 1,035 827 0.0 0.0   EBIT   363 56.1 566 344 995 792 0.0 0.0   Pre-tax profit (PTP)   359.5 52.0 550.4 338.2 990.6 792.5 0.0 0.0   Net earnings   214.3 28.8 419.1 254.7 763.0 609.4 0.0 0.0   Pre-tax profit without non-rec. items   360 52.0 550 338 991 793 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   824 791 759 727 739 741 0.0 0.0   Shareholders equity total   667 496 815 670 1,233 1,110 384 384   Interest-bearing liabilities   0.0 6.5 0.0 97.3 182 480 0.0 0.0   Balance sheet total (assets)   2,343 1,853 3,030 2,853 3,828 4,568 384 384   Net Debt   -813 -334 -1,200 -807 -1,375 -1,629 -384 -384     See the entire balance sheet 1000.0 Volume  2018 2018/12 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   1,578 1,070 1,606 1,479 2,052 1,813 0.0 0.0   Gross profit growth   5.3% -32.2% 50.0% -7.9% 38.8% -11.7% -100.0% 0.0%   Employees   1 1 1 1 1 1 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 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,343 1,853 3,030 2,853 3,828 4,568 384 384   Balance sheet change%   0.6% -20.9% 63.5% -5.8% 34.2% 19.3% -91.6% 0.0%   Added value   484.7 120.3 621.7 413.5 1,065.2 827.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -198 -97 -88 -102 -28 -32 -741 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 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 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 (%)   23.0% 5.2% 35.2% 23.2% 48.5% 43.7% 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 %   15.6% 2.7% 23.2% 11.7% 29.8% 18.9% 0.0% 0.0%   ROI %   44.3% 9.7% 85.9% 43.4% 91.3% 52.8% 0.0% 0.0%   ROE %   31.3% 5.0% 63.9% 34.3% 80.2% 52.0% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   28.5% 26.8% 26.9% 23.5% 32.2% 24.3% 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, %   -167.7% -277.9% -193.0% -195.2% -132.9% -196.9% 0.0% 0.0%   Gearing %   0.0% 1.3% 0.0% 14.5% 14.7% 43.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.9% 137.7% 480.2% 11.1% 3.4% 0.1% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.9 0.8 1.0 1.0 1.2 1.1 0.0 0.0   Current Ratio   0.9 0.8 1.0 1.0 1.2 1.1 0.0 0.0   Cash and cash equivalent   812.6 340.9 1,199.8 904.6 1,556.7 2,109.1 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 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   -156.7 -295.5 55.8 -57.3 494.1 368.3 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 2018/12 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   485 120 622 413 1,065 827 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   485 120 622 413 1,035 827 0 0   EBIT / employee   363 56 566 344 995 792 0 0   Net earnings / employee   214 29 419 255 763 609 0 0