Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DOKUDAN INVEST 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   3.9% 4.5% 4.1% 6.0% 3.5% 3.5% 8.4% 8.4%   Credit score (0-100)   52 46 48 38 52 53 29 29   Credit rating   BBB BBB BBB BBB BBB 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -68.2 -67.5 -73.2 -68.3 -65.4 -68.9 0.0 0.0   EBITDA   -68.2 -67.5 -73.2 -68.3 -65.4 -68.9 0.0 0.0   EBIT   -68.2 -67.5 -73.2 -68.3 -65.4 -68.9 0.0 0.0   Pre-tax profit (PTP)   1,558.6 904.7 1,204.4 -2,282.3 1,064.2 998.5 0.0 0.0   Net earnings   1,325.0 703.6 939.1 -2,282.3 1,064.2 998.5 0.0 0.0   Pre-tax profit without non-rec. items   1,559 905 1,204 -2,282 1,064 999 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   13,742 14,095 14,634 11,952 12,899 13,775 13,440 13,440   Interest-bearing liabilities   0.0 276 4.9 323 219 177 0.0 0.0   Balance sheet total (assets)   13,959 14,493 14,846 12,292 13,134 13,969 13,440 13,440   Net Debt   -13,959 -14,217 -14,841 -11,872 -12,856 -13,712 -13,440 -13,440     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -68.2 -67.5 -73.2 -68.3 -65.4 -68.9 0.0 0.0   Gross profit growth   -21.0% 1.0% -8.5% 6.8% 4.2% -5.4% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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)   13,959 14,493 14,846 12,292 13,134 13,969 13,440 13,440   Balance sheet change%   7.8% 3.8% 2.4% -17.2% 6.9% 6.4% -3.8% 0.0%   Added value   -68.2 -67.5 -73.2 -68.3 -65.4 -68.9 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 -5.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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% 100.0% 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 %   11.6% 6.5% 8.2% 2.5% 8.5% 7.4% 0.0% 0.0%   ROI %   11.7% 6.5% 8.3% 2.5% 8.5% 7.4% 0.0% 0.0%   ROE %   9.9% 5.1% 6.5% -17.2% 8.6% 7.5% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   98.4% 97.3% 98.6% 97.2% 98.2% 98.6% 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, %   20,468.5% 21,058.8% 20,265.8% 17,392.2% 19,649.3% 19,888.4% 0.0% 0.0%   Gearing %   0.0% 2.0% 0.0% 2.7% 1.7% 1.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.2% 10.7% 2.0% 1,599.7% 3.8% 4.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   64.3 36.5 70.1 36.2 55.7 72.2 0.0 0.0   Current Ratio   64.3 36.5 70.1 36.2 55.7 72.2 0.0 0.0   Cash and cash equivalent   13,958.9 14,492.9 14,846.1 12,194.8 13,074.2 13,888.3 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 91.9 84.7 90.9 94.8 90.0 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   -100.1 -75.7 -161.2 -147.9 -57.3 2.3 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0