Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Digitalium 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% 1.2% 1.2%   Bankruptcy risk   10.9% 5.6% 6.3% 7.1% 8.1% 16.8% 19.7% 19.7%   Credit score (0-100)   24 42 37 33 30 9 6 6   Credit rating   BB BBB BBB BBB 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)  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   223 37.0 116 479 229 480 0.0 0.0   EBITDA   235 37.0 -24.8 -38.4 -162 26.4 0.0 0.0   EBIT   235 37.0 -24.8 -38.4 -162 26.4 0.0 0.0   Pre-tax profit (PTP)   240.8 38.4 -24.8 -38.5 -168.4 26.2 0.0 0.0   Net earnings   209.8 38.4 11.7 -35.5 -144.6 -10.1 0.0 0.0   Pre-tax profit without non-rec. items   241 38.4 -24.8 -38.5 -168 26.2 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   259 298 278 240 95.6 -215 5.4 5.4   Interest-bearing liabilities   -67.5 20.5 134 0.0 74.8 34.1 0.0 0.0   Balance sheet total (assets)   292 444 616 646 397 115 5.4 5.4   Net Debt   -74.7 20.5 124 -10.9 74.8 34.1 -5.4 -5.4     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   223 37.0 116 479 229 480 0.0 0.0   Gross profit growth   -21.9% -83.4% 213.8% 313.0% -52.2% 109.1% -100.0% 0.0%   Employees   1 1 0 0 0 0 0 0   Employee growth %   0.0% 0.0% -100.0% 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)   292 444 616 646 397 115 5 5   Balance sheet change%   50.0% 52.0% 38.8% 4.8% -38.5% -70.9% -95.3% 0.0%   Added value   234.6 37.0 -24.8 -38.4 -161.9 26.4 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 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   2.0 3.0 -1.0 -2.0 -3.0 1.0 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 (%)   105.1% 100.0% -21.3% -8.0% -70.6% 5.5% 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 %   89.6% 10.5% -4.7% -6.1% -30.9% 8.1% 0.0% 0.0%   ROI %   300.7% 15.1% -6.8% -11.8% -78.4% 28.6% 0.0% 0.0%   ROE %   92.4% 13.8% 4.0% -13.7% -86.1% -9.6% 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 %   88.8% 67.1% 45.2% 37.2% 24.1% -65.0% 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, %   -31.8% 55.3% -501.4% 28.3% -46.2% 129.1% 0.0% 0.0%   Gearing %   -26.0% 6.9% 48.3% 0.0% 78.3% -15.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   -0.1% -0.5% 0.0% 0.3% 20.1% 5.6% 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   8.1 2.9 1.7 1.5 1.2 0.3 0.0 0.0   Current Ratio   8.1 2.9 1.7 1.5 1.2 0.3 0.0 0.0   Cash and cash equivalent   7.2 0.0 10.1 10.9 0.0 0.0 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   233.1 271.5 247.9 209.7 65.1 -245.0 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  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   235 37 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   235 37 0 0 0 0 0 0   EBIT / employee   235 37 0 0 0 0 0 0   Net earnings / employee   210 38 0 0 0 0 0 0