Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Dreamcraft Ventures Fund I K/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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   1.9% 2.8% 2.4% 2.7% 2.7% 2.5% 18.4% 18.4%   Credit score (0-100)   72 59 62 59 59 63 8 8   Credit rating   A BBB BBB BBB BBB BBB B B   Credit limit (kDKK)   24.9 0.0 0.8 0.1 0.1 0.5 -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   0 0 0 0 0 0 0 0   Gross profit   -3,872 -5,163 -5,320 -4,959 -4,153 -3,540 0.0 0.0   EBITDA   -3,872 -5,163 -5,320 -4,959 -4,153 -3,540 0.0 0.0   EBIT   -3,872 -5,163 -5,320 -4,959 -4,153 -3,540 0.0 0.0   Pre-tax profit (PTP)   -5,749.0 -20,288.0 -11,177.0 -7,402.0 -21,886.0 -5,486.0 0.0 0.0   Net earnings   -5,749.0 -20,288.0 -11,177.0 -7,402.0 -21,886.0 -5,486.0 0.0 0.0   Pre-tax profit without non-rec. items   -5,749 -20,288 -11,177 -24,412 -21,886 -5,486 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   82,666 85,039 127,943 131,503 112,627 108,463 -71,988 -71,988   Interest-bearing liabilities   322 423 2,319 98.0 355 2,463 71,988 71,988   Balance sheet total (assets)   83,010 85,575 130,379 131,731 113,114 110,928 0.0 0.0   Net Debt   -11,447 -13,060 -6,065 -3,197 -1,950 2,419 71,988 71,988     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   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   -3,872 -5,163 -5,320 -4,959 -4,153 -3,540 0.0 0.0   Gross profit growth   0.0% -33.3% -3.0% 6.8% 16.3% 14.8% 0.0% 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)   83,010 85,575 130,379 131,731 113,114 110,928 0 0   Balance sheet change%   0.0% 3.1% 52.4% 1.0% -14.1% -1.9% -100.0% 0.0%   Added value   -3,872.0 -5,163.0 -5,320.0 -4,959.0 -4,153.0 -3,540.0 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   -1.0 -2.0 -3.0 -4.0 -5.0 -5.0 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 %   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% 100.0% 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 %   -3.0% -6.1% -4.9% 9.2% -3.4% -3.1% 0.0% 0.0%   ROI %   -3.0% -6.1% -4.9% -16.8% -3.4% -3.1% 0.0% 0.0%   ROE %   -7.0% -24.2% -10.5% -5.7% -17.9% -5.0% 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 %   99.6% 99.4% 98.1% 99.8% 99.6% 97.8% -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, %   295.6% 253.0% 114.0% 64.5% 47.0% -68.3% 0.0% 0.0%   Gearing %   0.4% 0.5% 1.8% 0.1% 0.3% 2.3% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2,033.5% 4,060.4% 427.2% 202.2% 7,844.2% 139.2% 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   37.2 25.2 5.0 20.0 5.2 0.5 0.0 0.0   Current Ratio   37.2 25.2 5.0 20.0 5.2 0.5 0.0 0.0   Cash and cash equivalent   11,769.0 13,483.0 8,384.0 3,295.0 2,305.0 44.0 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)   17.3 8.0 8.0 9.6 11.6 0.2 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   12,465.0 12,983.0 9,717.0 4,333.0 2,060.0 -1,245.0 -35,994.0 -35,994.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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