DANCE ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2020/3
2020
2021/3
2021
2022/3
2022
2023/3
2023
2024/3
Bankruptcy risk for industry  2.7% 2.7% 2.7% 2.7% 2.7%  
Bankruptcy risk  14.3% 24.0% 16.0% 9.8% 32.8%  
Credit score (0-100)  16 3 10 24 0  
Credit rating  BB B BB BB C  
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
2020/3
2020
2021/3
2021
2022/3
2022
2023/3
2023
2024/3

Net sales  0 0 0 0 0  
Gross profit  -24.7 26.9 11.2 167 -26.5  
EBITDA  -24.7 26.9 11.2 167 -46.5  
EBIT  -44.8 8.4 11.2 167 -46.5  
Pre-tax profit (PTP)  -47.4 -1.9 9.9 166.0 -48.7  
Net earnings  -39.7 -6.8 6.5 128.7 -46.7  
Pre-tax profit without non-rec. items  -47.4 -1.9 9.9 166 -48.7  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2020/3
2020
2021/3
2021
2022/3
2022
2023/3
2023
2024/3

Tangible assets total  18.5 0.0 0.0 0.0 0.0  
Shareholders equity total  106 99.4 106 235 82.8  
Interest-bearing liabilities  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  153 161 144 337 113  

Net Debt  -122 -156 -143 -335 -104  
 
See the entire balance sheet

Volume 
2019
2020/3
2020
2021/3
2021
2022/3
2022
2023/3
2023
2024/3

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  -24.7 26.9 11.2 167 -26.5  
Gross profit growth  0.0% 0.0% -58.3% 1,385.6% 0.0%  
Employees  1 1 1 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)  153 161 144 337 113  
Balance sheet change%  -28.4% 5.7% -10.7% 134.2% -66.5%  
Added value  -24.7 26.9 11.2 166.7 -46.5  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -40 -37 0 0 0  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  -1.0 1.0 2.0 3.0 -1.0  

Profitability 
2019
2020/3
2020
2021/3
2021
2022/3
2022
2023/3
2023
2024/3
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  181.8% 31.3% 100.0% 100.0% 175.5%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  -24.5% 5.4% 7.3% 69.2% -20.6%  
ROI %  -35.4% 8.2% 10.9% 97.9% -29.3%  
ROE %  -31.5% -6.6% 6.3% 75.6% -29.4%  

Solidity 
2019
2020/3
2020
2021/3
2021
2022/3
2022
2023/3
2023
2024/3
Equity ratio %  69.6% 61.6% 73.5% 69.5% 73.3%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  495.3% -580.8% -1,273.4% -201.0% 222.6%  
Gearing %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 0.0% 0.0% 0.0%  

Liquidity 
2019
2020/3
2020
2021/3
2021
2022/3
2022
2023/3
2023
2024/3
Quick Ratio  2.9 2.6 3.8 3.3 3.7  
Current Ratio  2.9 2.6 3.8 3.3 3.7  
Cash and cash equivalent  122.2 156.4 142.9 335.0 103.5  

Capital use efficiency 
2019
2020/3
2020
2021/3
2021
2022/3
2022
2023/3
2023
2024/3
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  87.8 99.4 105.9 234.6 82.8  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2020/3
2020
2021/3
2021
2022/3
2022
2023/3
2023
2024/3
Net sales / employee  0 0 0 0 0  
Added value / employee  -25 27 11 167 -47  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  -25 27 11 167 -47  
EBIT / employee  -45 8 11 167 -47  
Net earnings / employee  -40 -7 6 129 -47