Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANSK VÆKSTKAPITAL KOMPLEMENTAR ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   10.7% 12.2% 15.3% 11.2% 11.2% 13.4% 19.2% 19.2%   Credit score (0-100)   24 19 12 21 20 17 7 7   Credit rating   BB BB BB BB BB BB B B   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   19 20 21 21 22 24 24 24   Gross profit   11.4 8.8 -0.9 10.7 21.9 23.8 0.0 0.0   EBITDA   11.4 8.8 -0.9 10.7 11.3 3.7 0.0 0.0   EBIT   11.4 8.8 -0.9 10.7 11.3 3.7 0.0 0.0   Pre-tax profit (PTP)   10.5 7.9 -1.8 10.3 16.3 8.8 0.0 0.0   Net earnings   8.1 6.2 -1.6 8.0 12.6 6.6 0.0 0.0   Pre-tax profit without non-rec. items   10.5 7.9 -1.8 10.3 16.3 8.8 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   134 140 138 146 159 166 65.5 65.5   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   142 146 148 148 172 176 65.5 65.5   Net Debt   -142 -146 -148 -148 -172 -176 -65.5 -65.5     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   19 20 21 21 22 24 24 24   Net sales growth   6.1% 6.5% 4.6% -1.2% 5.8% 8.6% 0.0% 0.0%   Gross profit   11.4 8.8 -0.9 10.7 21.9 23.8 0.0 0.0   Gross profit growth   10.6% -22.8% 0.0% 0.0% 105.6% 8.6% -100.0% 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)   142 146 148 148 172 176 66 66   Balance sheet change%   6.2% 2.9% 1.2% -0.1% 16.4% 2.1% -62.8% 0.0%   Added value   11.4 8.8 -0.9 10.7 11.3 3.7 0.0 0.0   Added value %   60.4% 43.8% -4.3% 51.5% 51.4% 15.3% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   3.0 4.0 5.0 -1.0 1.0 2.0 0.0 0.0   EBIT trend   4.0 5.0 -1.0 1.0 2.0 3.0 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 %   60.4% 43.8% -4.3% 51.5% 51.4% 15.3% 0.0% 0.0%   EBIT %   60.4% 43.8% -4.3% 51.5% 51.4% 15.3% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 51.4% 15.3% 0.0% 0.0%   Net Earnings %   43.2% 30.8% -7.7% 38.8% 57.5% 27.7% 0.0% 0.0%   Profit before depreciation and extraordinary items %   43.2% 30.8% -7.7% 38.8% 57.5% 27.7% 0.0% 0.0%   Pre tax profit less extraordinaries %   55.8% 39.2% -8.5% 49.7% 74.2% 36.9% 0.0% 0.0%   ROA %   8.2% 6.1% -0.6% 7.4% 10.2% 5.0% 0.0% 0.0%   ROI %   8.8% 6.4% -0.6% 7.8% 10.7% 5.4% 0.0% 0.0%   ROE %   6.3% 4.5% -1.2% 5.7% 8.3% 4.1% 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 %   94.0% 95.5% 93.3% 98.7% 92.1% 93.9% 100.0% 100.0%   Relative indebtedness %   45.5% 32.8% 47.7% 9.0% 61.9% 44.8% 0.0% 0.0%   Relative net indebtedness %   -709.9% -697.4% -657.1% -705.4% -724.1% -694.4% -274.8% -274.8%   Net int. bear. debt to EBITDA, %   -1,249.7% -1,665.8% 16,519.9% -1,388.2% -1,530.7% -4,820.4% 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   16.6 22.3 14.8 79.1 12.7 16.5 0.0 0.0   Current Ratio   16.6 22.3 14.8 79.1 12.7 16.5 0.0 0.0   Cash and cash equivalent   142.3 146.4 147.9 148.2 172.5 176.2 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)   0.0 213.0 166.9 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   755.3% 730.2% 706.6% 714.5% 786.0% 739.2% 274.8% 274.8%   Net working capital   133.7 139.9 138.2 146.3 158.9 165.5 0.0 0.0   Net working capital %   709.9% 697.4% 659.0% 705.4% 724.1% 694.4% 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