Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Dania Connect 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   3.9% 3.5% 3.3% 3.3% 1.2% 1.7% 5.0% 4.9%   Credit score (0-100)   52 53 53 54 80 73 44 44   Credit rating   BBB BBB BBB BBB A A BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 793.1 30.9 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   43,175 42,919 48,720 64,630 54,996 60,873 0.0 0.0   EBITDA   10,413 10,557 8,446 12,770 11,875 15,751 0.0 0.0   EBIT   10,413 10,557 8,446 12,770 3,720 8,081 0.0 0.0   Pre-tax profit (PTP)   7,785.0 7,915.0 6,272.0 9,455.0 2,519.0 7,058.0 0.0 0.0   Net earnings   7,785.0 7,915.0 6,272.0 9,455.0 1,849.0 5,459.0 0.0 0.0   Pre-tax profit without non-rec. items   10,413 10,557 8,446 12,770 2,519 7,058 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 47,553 42,288 0.0 0.0   Shareholders equity total   16,905 17,820 18,092 27,547 21,396 17,855 16,355 16,355   Interest-bearing liabilities   0.0 0.0 0.0 0.0 5,663 31,412 0.0 0.0   Balance sheet total (assets)   62,788 62,130 71,346 93,684 86,573 100,978 16,355 16,355   Net Debt   0.0 0.0 0.0 0.0 5,663 31,412 -13,507 -13,507     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   43,175 42,919 48,720 64,630 54,996 60,873 0.0 0.0   Gross profit growth   18.8% -0.6% 13.5% 32.7% -14.9% 10.7% -100.0% 0.0%   Employees   53 52 62 81 76 73 0 0   Employee growth %   6.0% -1.9% 19.2% 30.6% -6.2% -3.9% -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)   62,788 62,130 71,346 93,684 86,573 100,978 16,355 16,355   Balance sheet change%   24.0% -1.0% 14.8% 31.3% -7.6% 16.6% -83.8% 0.0%   Added value   10,413.0 10,557.0 8,446.0 12,770.0 3,720.0 15,751.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -25,223 0 0 0 43,446 -14,135 -42,288 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 (%)   24.1% 24.6% 17.3% 19.8% 6.8% 13.3% 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 %   18.4% 16.9% 12.7% 15.5% 4.4% 9.9% 0.0% 0.0%   ROI %   21.5% 16.9% 12.7% 15.5% 5.4% 14.6% 0.0% 0.0%   ROE %   59.8% 45.6% 34.9% 41.4% 7.6% 27.8% 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 %   100.0% 100.0% 100.0% 100.0% 24.7% 17.7% 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, %   0.0% 0.0% 0.0% 0.0% 47.7% 199.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 26.5% 175.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 51.4% 11.8% 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   0.0 0.0 0.0 0.0 0.9 0.9 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.9 0.9 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 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)   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   0.0 0.0 0.0 0.0 -3,123.0 -4,471.0 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  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   196 203 136 158 49 216 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   196 203 136 158 156 216 0 0   EBIT / employee   196 203 136 158 49 111 0 0   Net earnings / employee   147 152 101 117 24 75 0 0