Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Dansk Data Service 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   3.3% 3.3% 3.3% 3.3% 3.3% 3.3% 3.3% 3.3%   Bankruptcy risk   13.7% 10.9% 3.1% 1.8% 1.6% 1.2% 10.8% 10.8%   Credit score (0-100)   17 22 55 70 73 82 23 23   Credit rating   BB BB BBB A A A BB BB   Credit limit (kDKK)   -0.0 0.0 0.0 0.5 3.1 46.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,872 1,512 1,562 1,343 1,331 1,380 0.0 0.0   EBITDA   427 290 790 509 415 369 0.0 0.0   EBIT   427 290 790 509 405 359 0.0 0.0   Pre-tax profit (PTP)   401.3 286.2 783.5 498.6 406.2 372.9 0.0 0.0   Net earnings   401.3 286.2 692.4 407.2 317.9 291.1 0.0 0.0   Pre-tax profit without non-rec. items   401 286 783 499 406 373 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 53.0 42.4 31.8 0.0 0.0   Shareholders equity total   -739 -453 240 534 737 911 739 739   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   261 309 786 1,026 1,306 1,453 739 739   Net Debt   -29.6 -207 -556 -642 -1,018 -1,266 -739 -739     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   1,872 1,512 1,562 1,343 1,331 1,380 0.0 0.0   Gross profit growth   -18.1% -19.2% 3.3% -14.0% -0.9% 3.7% -100.0% 0.0%   Employees   3 2 2 1 1 1 0 0   Employee growth %   0.0% -33.3% 0.0% -50.0% 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)   261 309 786 1,026 1,306 1,453 739 739   Balance sheet change%   -36.5% 18.4% 154.8% 30.5% 27.3% 11.2% -49.2% 0.0%   Added value   427.5 289.9 790.1 509.2 404.9 369.4 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 53 -21 -21 -32 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   22.8% 19.2% 50.6% 37.9% 30.4% 26.0% 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 %   33.5% 33.2% 102.1% 56.2% 34.8% 27.0% 0.0% 0.0%   ROI %   0.0% 0.0% 659.2% 131.6% 63.9% 45.2% 0.0% 0.0%   ROE %   119.6% 100.5% 252.5% 105.3% 50.0% 35.3% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   -73.9% -59.5% 30.5% 52.0% 56.4% 62.7% 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, %   -6.9% -71.3% -70.4% -126.2% -245.1% -342.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 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% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.2 0.4 1.7 2.2 2.6 3.0 0.0 0.0   Current Ratio   0.2 0.4 1.7 2.2 2.6 3.0 0.0 0.0   Cash and cash equivalent   29.6 206.7 556.0 642.4 1,018.3 1,266.1 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 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   -751.0 -464.8 317.3 518.7 776.3 945.7 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   142 145 395 509 405 369 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   142 145 395 509 415 369 0 0   EBIT / employee   142 145 395 509 405 359 0 0   Net earnings / employee   134 143 346 407 318 291 0 0