Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Dropboy 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 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% 3.3% 3.3%   Bankruptcy risk   1.9% 19.4% 4.6% 4.2% 2.7% 1.9% 18.0% 18.0%   Credit score (0-100)   71 7 46 47 59 69 8 8   Credit rating   A B BBB BBB BBB A B B   Credit limit (kDKK)   0.8 0.0 0.0 0.0 0.0 0.5 -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   46.7 -45.1 481 320 681 765 0.0 0.0   EBITDA   167 -86.6 396 125 220 148 0.0 0.0   EBIT   167 -89.3 362 91.9 190 148 0.0 0.0   Pre-tax profit (PTP)   143.2 -3,374.3 361.7 80.2 179.8 145.4 0.0 0.0   Net earnings   143.2 -3,374.3 361.7 80.2 73.9 251.3 0.0 0.0   Pre-tax profit without non-rec. items   143 -3,374 362 80.2 180 145 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   3,626 252 613 679 753 1,004 -248 -248   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.1 0.3 248 248   Balance sheet total (assets)   3,655 321 982 1,102 1,174 1,567 0.0 0.0   Net Debt   -352 -144 -800 -943 -510 -646 248 248     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   46.7 -45.1 481 320 681 765 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -33.4% 112.6% 12.4% -100.0% 0.0%   Employees   0 0 0 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)   3,655 321 982 1,102 1,174 1,567 0 0   Balance sheet change%   -30.1% -91.2% 205.5% 12.2% 6.5% 33.4% -100.0% 0.0%   Added value   167.0 -86.6 395.8 125.2 223.0 147.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -4,417 94 -67 -67 451 223 -734 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 1.0 2.0 3.0 4.0 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 (%)   357.4% 198.1% 75.4% 28.7% 27.9% 19.3% 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 %   3.8% -169.7% 56.5% 8.8% 16.7% 11.0% 0.0% 0.0%   ROI %   4.7% -174.0% 85.2% 14.3% 24.8% 16.2% 0.0% 0.0%   ROE %   4.0% -174.0% 83.6% 12.4% 10.3% 28.6% 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 %   99.2% 78.3% 62.5% 61.6% 64.1% 64.1% -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, %   -210.8% 166.4% -202.0% -753.3% -231.8% -437.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 18,821.2% 2,314.3% 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   12.7 3.2 2.5 2.5 2.1 1.5 0.0 0.0   Current Ratio   12.7 3.2 2.5 2.5 2.1 1.5 0.0 0.0   Cash and cash equivalent   351.9 144.0 799.6 943.3 510.5 646.1 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   339.6 154.5 549.6 648.1 346.5 269.4 -123.8 -123.8   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   0 0 0 125 223 148 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 125 220 148 0 0   EBIT / employee   0 0 0 92 190 148 0 0   Net earnings / employee   0 0 0 80 74 251 0 0