Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

3Dkon 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   1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9%   Bankruptcy risk   3.8% 4.8% 3.6% 18.3% 12.4% 5.3% 16.5% 16.5%   Credit score (0-100)   52 46 52 7 18 41 11 11   Credit rating   BBB BBB BBB B BB BBB BB BB   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   -11.6 -6.4 -8.3 113 596 776 0.0 0.0   EBITDA   -11.6 -6.4 -8.3 113 596 398 0.0 0.0   EBIT   -11.6 -6.4 -8.3 113 596 398 0.0 0.0   Pre-tax profit (PTP)   80.4 -88.4 -32.4 -636.7 596.0 387.0 0.0 0.0   Net earnings   80.4 -88.4 -32.4 -640.7 474.0 300.6 0.0 0.0   Pre-tax profit without non-rec. items   80.4 -88.4 -32.4 -637 596 387 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   151 62.5 30.1 -611 -137 164 28.0 28.0   Interest-bearing liabilities   0.0 0.0 0.0 0.0 4.0 0.0 0.0 0.0   Balance sheet total (assets)   943 880 772 13.0 411 386 28.0 28.0   Net Debt   -11.5 -5.1 -21.6 -13.0 -407 -193 -28.0 -28.0     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   -11.6 -6.4 -8.3 113 596 776 0.0 0.0   Gross profit growth   -23,068.0% 44.8% -28.9% 0.0% 426.1% 30.2% -100.0% 0.0%   Employees   0 0 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)   943 880 772 13 411 386 28 28   Balance sheet change%   42.4% -6.7% -12.3% -98.3% 3,069.1% -6.0% -92.7% 0.0%   Added value   -11.6 -6.4 -8.3 113.3 596.0 397.8 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 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 -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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 51.3% 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 %   13.1% 5.5% -1.0% 16.2% 101.7% 85.2% 0.0% 0.0%   ROI %   99.7% -58.9% -17.8% 37.3% 204.9% 474.0% 0.0% 0.0%   ROE %   76.4% -82.9% -69.9% -2,973.5% 223.6% 104.6% 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 %   16.0% 7.1% 3.9% -97.9% -25.0% 42.4% 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, %   99.2% 79.0% 262.3% -11.4% -68.3% -48.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% -2.9% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 546.4% 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   0.2 0.2 0.0 0.3 1.0 2.8 0.0 0.0   Current Ratio   0.2 0.2 0.0 0.3 1.0 2.8 0.0 0.0   Cash and cash equivalent   11.5 5.1 21.6 13.0 411.0 192.6 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)   157.5 285.2 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   -599.1 -687.5 -719.9 -28.8 -14.0 250.3 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 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   0 0 -8 113 596 398 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -8 113 596 398 0 0   EBIT / employee   0 0 -8 113 596 398 0 0   Net earnings / employee   0 0 -32 -641 474 301 0 0