Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANSK TEKNOLOGI UDVIKLINGSAKTIESELSKAB

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.6%   Bankruptcy risk   1.1% 1.0% 1.9% 3.0% 7.1% 12.3% 10.2% 11.8%   Credit score (0-100)   87 88 70 57 33 18 23 4   Credit rating   A A BBB BB BB B B B   Credit limit (kDKK)   306.5 280.3 0.7 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)  2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,347 2,799 1,967 3,506 1,524 -727 0.0 0.0   EBITDA   1,916 1,023 -94.9 -1,429 -6,450 -5,865 0.0 0.0   EBIT   1,916 1,023 -94.9 -1,429 -6,450 -5,865 0.0 0.0   Pre-tax profit (PTP)   1,927.9 1,065.5 -43.1 -1,436.0 -6,471.3 -5,891.9 0.0 0.0   Net earnings   1,471.6 815.6 -67.3 -925.4 -4,644.2 -6,407.6 0.0 0.0   Pre-tax profit without non-rec. items   1,928 1,066 -43.1 -1,436 -6,471 -5,892 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023e N/A 2024e N/A Tangible assets total   398 269 1,326 153 54.5 49.7 0.0 0.0   Shareholders equity total   4,641 3,856 2,989 3,063 3,419 4,012 3,512 3,512   Interest-bearing liabilities   0.0 0.0 0.0 320 0.0 0.0 0.0 0.0   Balance sheet total (assets)   8,830 5,788 5,074 5,530 9,073 16,916 3,512 3,512   Net Debt   -534 -238 -1,102 -2,141 -83.8 -449 -3,512 -3,512     See the entire balance sheet 1000.0 Volume  2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023e N/A 2024e 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   4,347 2,799 1,967 3,506 1,524 -727 0.0 0.0   Gross profit growth   75.2% -35.6% -29.7% 78.2% -56.5% 0.0% 0.0% 0.0%   Employees   10 11 10 12 11 11 0 0   Employee growth %   -23.1% 10.0% -9.1% 20.0% -8.3% 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)   8,830 5,788 5,074 5,530 9,073 16,916 3,512 3,512   Balance sheet change%   78.1% -34.5% -12.3% 9.0% 64.1% 86.4% -79.2% 0.0%   Added value   1,915.6 1,023.2 -94.9 -1,428.8 -6,449.9 -5,864.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   212 -130 1,058 -1,173 -99 -5 -50 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 -1.0 -2.0 -3.0 -4.0 0.0 0.0   1000.0 Profitability  2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023e N/A 2024e 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 (%)   44.1% 36.6% -4.8% -40.8% -423.2% 807.0% 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 %   28.1% 14.7% -0.7% -26.9% -88.3% -44.7% 0.0% 0.0%   ROI %   47.5% 23.8% -1.1% -39.1% -164.6% -137.2% 0.0% 0.0%   ROE %   37.7% 19.2% -2.0% -30.6% -143.3% -172.5% 0.0% 0.0%   1000.0 Solidity  2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023e N/A 2024e N/A Equity ratio %   52.6% 66.6% 58.9% 55.4% 37.7% 23.7% 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, %   -27.9% -23.2% 1,161.9% 149.8% 1.3% 7.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 10.5% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 7.6% 13.4% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023e N/A 2024e N/A Quick Ratio   2.1 3.0 2.1 2.6 1.6 1.3 0.0 0.0   Current Ratio   2.1 3.0 2.1 2.6 1.7 1.3 0.0 0.0   Cash and cash equivalent   533.7 237.6 1,102.4 2,461.0 83.8 448.9 0.0 0.0   1000.0 Capital use efficiency  2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023e N/A 2024e 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   4,341.8 3,544.3 1,810.8 3,192.6 3,641.5 4,249.6 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  2017 2018/4 2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   192 93 -9 -119 -586 -533 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   192 93 -9 -119 -586 -533 0 0   EBIT / employee   192 93 -9 -119 -586 -533 0 0   Net earnings / employee   147 74 -7 -77 -422 -583 0 0