Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DSM 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% 1.5%   Bankruptcy risk   3.2% 1.6% 2.1% 2.1% 2.7% 1.2% 8.4% 8.4%   Credit score (0-100)   57 75 68 66 59 80 29 29   Credit rating   BBB A A A BBB A BB BB   Credit limit (kDKK)   0.0 20.0 1.0 0.8 0.0 248.3 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   -75.3 25.7 -8.9 -14.4 -30.7 -29.7 0.0 0.0   EBITDA   -271 -538 -593 -674 -725 -267 0.0 0.0   EBIT   -288 -555 -610 -691 -725 -267 0.0 0.0   Pre-tax profit (PTP)   -1,348.7 1,206.7 -540.2 -74.1 -1,716.2 919.3 0.0 0.0   Net earnings   -1,348.7 1,206.7 -540.2 -74.1 -1,716.2 919.3 0.0 0.0   Pre-tax profit without non-rec. items   -1,332 1,223 -523 -57.4 -2,102 919 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   1,318 1,301 1,285 1,268 0.0 0.0 0.0 0.0   Shareholders equity total   11,847 12,554 12,013 11,939 10,223 11,142 11,092 11,092   Interest-bearing liabilities   0.0 414 299 286 243 0.0 0.0 0.0   Balance sheet total (assets)   11,880 12,997 12,429 12,274 10,491 11,171 11,092 11,092   Net Debt   -10,289 -9,165 -8,222 -7,412 -7,129 -8,072 -11,092 -11,092     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   -75.3 25.7 -8.9 -14.4 -30.7 -29.7 0.0 0.0   Gross profit growth   -141.1% 0.0% 0.0% -61.0% -113.7% 3.3% 0.0% 0.0%   Employees   0 0 0 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -0.1% -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)   11,880 12,997 12,429 12,274 10,491 11,171 11,092 11,092   Balance sheet change%   -10.5% 9.4% -4.4% -1.2% -14.5% 6.5% -0.7% 0.0%   Added value   -271.1 -537.9 -593.4 -674.1 -707.8 -267.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   87 -33 -33 -33 -1,268 0 0 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 -4.0 -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 (%)   382.5% -2,157.5% 6,839.8% 4,809.6% 2,360.5% 900.6% 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 %   -2.3% 9.9% 9.2% 7.3% -1.3% 11.2% 0.0% 0.0%   ROI %   -2.3% 9.9% 9.3% 7.3% -1.3% 11.2% 0.0% 0.0%   ROE %   -10.7% 9.9% -4.4% -0.6% -15.5% 8.6% 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 %   99.7% 96.6% 96.7% 97.3% 97.4% 99.7% 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, %   3,795.1% 1,703.6% 1,385.5% 1,099.6% 983.9% 3,020.1% 0.0% 0.0%   Gearing %   0.0% 3.3% 2.5% 2.4% 2.4% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 1.2% 474.9% 326.3% 740.1% 239.3% 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   321.5 21.6 20.6 23.1 27.5 286.3 0.0 0.0   Current Ratio   321.5 21.6 20.6 23.1 27.5 286.3 0.0 0.0   Cash and cash equivalent   10,289.4 9,578.6 8,520.9 7,697.8 7,372.2 8,071.5 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   312.9 -161.2 10.7 -108.4 101.8 380.0 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 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 -673 -707 -267 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 -673 -724 -267 0 0   EBIT / employee   0 0 0 -690 -724 -267 0 0   Net earnings / employee   0 0 0 -74 -1,714 919 0 0