Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANVIT 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 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3%   Bankruptcy risk   2.6% 2.4% 1.9% 2.1% 1.5% 1.5% 8.8% 8.6%   Credit score (0-100)   63 65 70 65 75 76 28 29   Credit rating   BBB BBB A BBB A A BB BB   Credit limit (kDKK)   0.0 0.1 2.3 0.4 31.8 53.1 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 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   7,825 8,326 8,776 9,496 14,354 3,210 0.0 0.0   EBITDA   3,041 3,350 3,962 2,435 3,729 1,440 0.0 0.0   EBIT   2,997 3,301 3,917 2,435 3,729 1,440 0.0 0.0   Pre-tax profit (PTP)   2,946.4 3,072.6 3,837.2 2,291.5 4,098.0 2,701.0 0.0 0.0   Net earnings   2,281.6 2,351.5 2,982.1 1,748.2 3,281.0 2,369.0 0.0 0.0   Pre-tax profit without non-rec. items   2,946 3,073 3,837 2,291 4,098 2,701 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 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   167 118 122 85.3 44.0 27.0 0.0 0.0   Shareholders equity total   4,514 4,866 5,848 5,096 4,977 7,349 5,340 5,340   Interest-bearing liabilities   0.0 0.3 0.0 935 1,480 669 0.0 0.0   Balance sheet total (assets)   9,710 8,545 11,191 12,590 10,452 8,547 5,340 5,340   Net Debt   -643 -109 -2,800 539 -264 -3,159 -5,340 -5,340     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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   7,825 8,326 8,776 9,496 14,354 3,210 0.0 0.0   Gross profit growth   20.8% 6.4% 5.4% 8.2% 51.2% -77.6% -100.0% 0.0%   Employees   7 9 8 8 7 0 0 0   Employee growth %   0.0% 28.6% -11.1% 0.0% -12.5% -100.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   9,710 8,545 11,191 12,590 10,452 8,547 5,340 5,340   Balance sheet change%   29.5% -12.0% 31.0% 12.5% -17.0% -18.2% -37.5% 0.0%   Added value   3,040.8 3,350.0 3,961.6 2,435.4 3,729.0 1,440.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -16 -98 -40 -37 199 -41 -243 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 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 (%)   38.3% 39.6% 44.6% 25.6% 26.0% 44.9% 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 %   34.6% 34.3% 39.6% 19.6% 36.7% 28.7% 0.0% 0.0%   ROI %   67.2% 65.8% 69.9% 38.0% 67.9% 37.8% 0.0% 0.0%   ROE %   67.6% 50.1% 55.7% 31.9% 65.1% 38.4% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   46.5% 56.9% 52.3% 40.5% 47.6% 86.0% 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, %   -21.2% -3.3% -70.7% 22.1% -7.1% -219.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 18.4% 29.7% 9.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.9% 40,906.5% 50,539.2% 9.2% 10.6% 2.3% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.6 1.6 1.8 1.0 1.6 5.5 0.0 0.0   Current Ratio   1.8 2.3 2.2 1.7 1.9 5.8 0.0 0.0   Cash and cash equivalent   643.5 109.4 2,799.6 396.2 1,744.0 3,828.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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   4,291.3 4,791.5 5,958.6 4,995.0 4,475.0 5,452.0 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 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   434 372 495 304 533 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   434 372 495 304 533 0 0 0   EBIT / employee   428 367 490 304 533 0 0 0   Net earnings / employee   326 261 373 219 469 0 0 0