CVR number 39597330
Industry 14.1400 Manufacture of underwear

Dancer ApS

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
Loading...

Loading...

Loading...

Loading...

Loading...

Loading...

Loading...
Bankruptcy Risk 
2019
2020/5
2020
2021/5
2021
2022/5
2022
2023/5
2023
2023/6
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  10.5% 11.5% 19.8% 15.1% 4.1%  
Credit score (0-100)  24 21 5 13 48  
Credit rating  BB BB B BB BBB  
Credit limit (kDKK)  -0.0 -0.0 -0.0 0.0 0.0  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2020/5
2020
2021/5
2021
2022/5
2022
2023/5
2023
2023/6
Net sales  274 0 0 0 0  
Gross profit  9.1 -1.8 -306 854 721  
EBITDA  9.1 -1.8 -306 800 521  
EBIT  9.1 -1.8 -306 800 520  
Pre-tax profit (PTP)  6.0 -5.4 -323.0 787.4 500.3  
Net earnings  6.0 -5.4 -323.0 693.9 444.1  
Pre-tax profit without non-rec. items  6.0 -5.4 -323 787 500  
 
See the entire income statement

Balance sheet (kDKK) 
2019
2020/5
2020
2021/5
2021
2022/5
2022
2023/5
2023
2023/6
Tangible assets total  0.0 0.0 0.0 0.0 20.1  
Shareholders equity total  -57.7 -14.2 -337 357 553  
Interest-bearing liabilities  255 0.0 46.9 0.0 0.0  
Balance sheet total (assets)  205 201 256 710 981  
Net Debt  201 -7.8 46.9 -287 -445  
 
See the entire balance sheet

Volume 
2019
2020/5
2020
2021/5
2021
2022/5
2022
2023/5
2023
2023/6
Net sales  274 0 0 0 0  
Net sales growth  2,592.8% -100.0% 0.0% 0.0% 0.0%  
Gross profit  9.1 -1.8 -306 854 721  
Gross profit growth  0.0% 0.0% -16,606.9% 0.0% -15.6%  
Employees  0 0 0 1 1  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  205 201 256 710 981  
Balance sheet change%  557.1% -1.6% 27.2% 177.2% 38.3%  
Added value  9.1 -1.8 -305.7 799.7 521.2  
Added value %  3.3% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 0 0 19  
Net sales trend  1.0 -1.0 0.0 0.0 0.0  
EBIT trend  1.0 -1.0 -2.0 1.0 2.0  

Profitability 
2019
2020/5
2020
2021/5
2021
2022/5
2022
2023/5
2023
2023/6
EBITDA %  3.3% 0.0% 0.0% 0.0% 0.0%  
EBIT %  3.3% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  100.0% 100.0% 100.0% 93.6% 72.2%  
Net Earnings %  2.2% 0.0% 0.0% 0.0% 0.0%  
Profit before depreciation and extraordinary items %  2.2% 0.0% 0.0% 0.0% 0.0%  
Pre tax profit less extraordinaries %  2.2% 0.0% 0.0% 0.0% 0.0%  
ROA %  5.2% -0.8% -72.8% 123.3% 61.6%  
ROI %  7.1% -1.4% -1,255.7% 398.0% 108.8%  
ROE %  5.1% -2.7% -141.2% 226.5% 97.7%  

Solidity 
2019
2020/5
2020
2021/5
2021
2022/5
2022
2023/5
2023
2023/6
Equity ratio %  -22.0% -6.6% -77.4% 50.9% 56.3%  
Relative indebtedness %  95.8% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  76.1% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  2,209.0% 428.9% -15.3% -35.9% -85.4%  
Gearing %  -441.7% 0.0% -13.9% 0.0% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  2.4% 2.8% 121.2% 66.9% 0.0%  

Liquidity 
2019
2020/5
2020
2021/5
2021
2022/5
2022
2023/5
2023
2023/6
Quick Ratio  0.3 0.3 0.1 1.4 1.8  
Current Ratio  0.8 0.9 0.4 2.0 2.4  
Cash and cash equivalent  53.9 7.8 0.0 287.0 445.2  

Capital use efficiency 
2019
2020/5
2020
2021/5
2021
2022/5
2022
2023/5
2023
2023/6
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  10.4 0.0 0.0 0.0 0.0  
Current assets / Net sales %  74.7% 0.0% 0.0% 0.0% 0.0%  
Net working capital  -57.7 -14.2 -337.2 356.7 537.6  
Net working capital %  -21.1% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2020/5
2020
2021/5
2021
2022/5
2022
2023/5
2023
2023/6
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 800 521  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 800 521  
EBIT / employee  0 0 0 800 520  
Net earnings / employee  0 0 0 694 444