Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DMP NORDIC 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% 1.8% 1.8%   Bankruptcy risk   8.7% 10.1% 6.4% 22.2% 14.2% 17.6% 17.2% 17.2%   Credit score (0-100)   30 25 37 3 14 8 10 10   Credit rating   BB BB BBB B BB B 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)  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   253 302 316 -318 -19.9 -38.2 0.0 0.0   EBITDA   253 302 316 -606 -19.9 -38.2 0.0 0.0   EBIT   253 302 316 -606 -19.9 -38.2 0.0 0.0   Pre-tax profit (PTP)   278.5 353.9 352.3 -600.5 -17.0 -189.7 0.0 0.0   Net earnings   214.7 275.5 274.2 -600.5 -17.0 -189.7 0.0 0.0   Pre-tax profit without non-rec. items   278 354 352 -601 -17.0 -190 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,658 1,934 708 107 90.2 -99.5 -179 -179   Interest-bearing liabilities   0.0 0.0 0.0 0.0 419 177 179 179   Balance sheet total (assets)   1,981 2,186 904 214 581 281 0.0 0.0   Net Debt   -510 -214 -447 -102 260 73.6 179 179     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   253 302 316 -318 -19.9 -38.2 0.0 0.0   Gross profit growth   -40.3% 19.3% 4.6% 0.0% 93.7% -91.9% 0.0% 0.0%   Employees   0 0 0 1 0 0 0 0   Employee growth %   -100.0% 0.0% 0.0% 0.0% -100.0% 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)   1,981 2,186 904 214 581 281 0 0   Balance sheet change%   -48.2% 10.4% -58.7% -76.3% 170.8% -51.6% -100.0% 0.0%   Added value   253.0 301.7 315.6 -606.0 -19.9 -38.2 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 -1.0 -2.0 -3.0 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 (%)   100.0% 100.0% 100.0% 190.9% 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 %   10.0% 17.1% 23.0% -107.1% -3.3% -7.9% 0.0% 0.0%   ROI %   18.5% 19.8% 26.9% -147.0% -4.2% -11.1% 0.0% 0.0%   ROE %   13.8% 15.3% 20.8% -147.4% -17.2% -102.2% 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 %   83.7% 88.4% 78.3% 50.0% 15.5% -26.2% -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, %   -201.5% -71.0% -141.7% 16.8% -1,306.9% -193.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 464.8% -177.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   68.8% 0.0% 0.0% 0.0% 1.9% 50.9% 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   6.1 8.6 4.6 2.0 1.2 0.7 0.0 0.0   Current Ratio   6.1 8.6 4.6 2.0 1.2 0.7 0.0 0.0   Cash and cash equivalent   509.8 214.2 447.3 102.0 159.5 102.9 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   1,658.0 1,933.5 707.8 107.3 90.2 -99.5 -89.7 -89.7   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 -606 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 -606 0 0 0 0   EBIT / employee   0 0 0 -606 0 0 0 0   Net earnings / employee   0 0 0 -601 0 0 0 0