Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Adjust Digital A/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   6.4% 4.9% 4.3% 4.8% 4.2% 4.9% 16.3% 15.9%   Credit score (0-100)   38 44 46 44 47 44 11 12   Credit rating   BBB BBB BBB BBB BBB BBB 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)  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   8,825 8,765 12,631 14,011 13,771 13,511 0.0 0.0   EBITDA   3,210 3,513 4,807 4,225 3,199 3,202 0.0 0.0   EBIT   3,034 3,382 4,722 4,084 3,082 3,029 0.0 0.0   Pre-tax profit (PTP)   3,023.2 3,363.1 4,701.1 4,065.5 3,112.1 3,057.4 0.0 0.0   Net earnings   2,349.2 2,617.4 3,659.5 3,165.5 2,419.5 2,379.3 0.0 0.0   Pre-tax profit without non-rec. items   3,023 3,363 4,701 4,065 3,112 3,057 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   426 394 205 283 176 1,085 0.0 0.0   Shareholders equity total   2,849 3,117 4,159 3,666 2,920 2,879 379 379   Interest-bearing liabilities   0.0 0.0 0.0 44.7 164 162 0.0 0.0   Balance sheet total (assets)   4,464 5,485 6,551 6,301 5,511 5,843 379 379   Net Debt   -2,173 -794 -899 -3,326 -2,346 -2,275 -379 -379     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   8,825 8,765 12,631 14,011 13,771 13,511 0.0 0.0   Gross profit growth   9.2% -0.7% 44.1% 10.9% -1.7% -1.9% -100.0% 0.0%   Employees   13 11 15 20 21 18 0 0   Employee growth %   30.0% -15.4% 36.4% 33.3% 5.0% -14.3% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   4,464 5,485 6,551 6,301 5,511 5,843 379 379   Balance sheet change%   3.0% 22.9% 19.4% -3.8% -12.5% 6.0% -93.5% 0.0%   Added value   3,210.1 3,513.4 4,806.8 4,225.5 3,223.1 3,202.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -271 -164 -274 -64 -223 735 -1,085 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 5.0 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 (%)   34.4% 38.6% 37.4% 29.2% 22.4% 22.4% 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 %   69.0% 68.0% 78.5% 63.6% 52.7% 53.9% 0.0% 0.0%   ROI %   101.3% 109.8% 129.2% 103.2% 90.9% 99.5% 0.0% 0.0%   ROE %   81.2% 87.7% 100.6% 80.9% 73.5% 82.1% 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 %   63.8% 57.2% 64.6% 59.8% 54.7% 54.4% 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, %   -67.7% -22.6% -18.7% -78.7% -73.3% -71.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 1.2% 5.6% 5.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 83.9% 0.2% 0.2% 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   2.6 2.1 2.7 2.4 2.1 2.1 0.0 0.0   Current Ratio   2.6 2.0 2.5 2.2 2.0 1.6 0.0 0.0   Cash and cash equivalent   2,173.1 794.0 899.4 3,370.9 2,510.0 2,436.1 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 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   2,305.1 2,451.9 3,675.3 3,129.3 2,472.3 1,735.9 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  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   247 319 320 211 153 178 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   247 319 320 211 152 178 0 0   EBIT / employee   233 307 315 204 147 168 0 0   Net earnings / employee   181 238 244 158 115 132 0 0