Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DSTNY 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 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% 1.5% 1.5%   Bankruptcy risk   2.3% 2.1% 2.2% 0.0% 2.6% 4.9% 3.2% 3.0%   Credit score (0-100)   67 69 66 0 61 43 56 58   Credit rating   BBB A BBB N/A BBB BBB BBB BBB   Credit limit (kDKK)   1.0 3.4 1.7 0.0 0.1 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 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   52,415 54,461 50,921 0.0 64,365 38,951 0.0 0.0   EBITDA   9,832 7,422 7,479 0.0 7,718 421 0.0 0.0   EBIT   9,832 7,422 7,479 0.0 -14,263 -15,096 0.0 0.0   Pre-tax profit (PTP)   2,395.0 7,742.0 4,152.0 0.0 -15,284.0 -19,545.7 0.0 0.0   Net earnings   2,395.0 7,742.0 4,152.0 0.0 -13,431.5 -16,312.7 0.0 0.0   Pre-tax profit without non-rec. items   9,832 7,422 7,479 0.0 -15,284 -19,546 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 636 680 0.0 0.0   Shareholders equity total   30,950 31,236 31,019 0.0 20,136 19,974 6,075 6,075   Interest-bearing liabilities   0.0 0.0 0.0 0.0 16,654 40,015 40,132 40,132   Balance sheet total (assets)   81,536 86,762 88,406 0.0 78,687 102,672 46,207 46,207   Net Debt   0.0 0.0 0.0 0.0 14,329 37,766 40,132 40,132     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 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   52,415 54,461 50,921 0.0 64,365 38,951 0.0 0.0   Gross profit growth   -6.4% 3.9% -6.5% -100.0% 0.0% -39.5% -100.0% 0.0%   Employees   59 62 66 0 68 63 0 0   Employee growth %   -4.8% 5.1% 6.5% -100.0% 0.0% -7.4% -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)   81,536 86,762 88,406 0 78,687 102,672 46,207 46,207   Balance sheet change%   -3.4% 6.4% 1.9% -100.0% 0.0% 30.5% -55.0% 0.0%   Added value   9,832.0 7,422.0 7,479.0 0.0 -14,262.9 420.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -56,931 0 0 0 25,587 -1,455 -15,423 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 0.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 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 (%)   18.8% 13.6% 14.7% 0.0% -22.2% -38.8% 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 %   11.8% 8.8% 8.5% 0.0% -17.9% -16.4% 0.0% 0.0%   ROI %   13.5% 8.8% 8.5% 0.0% -35.0% -29.5% 0.0% 0.0%   ROE %   7.7% 24.9% 13.3% 0.0% -66.7% -81.3% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   100.0% 100.0% 100.0% 0.0% 25.6% 19.5% 13.1% 13.1%   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% 185.7% 8,974.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 82.7% 200.3% 660.6% 660.6%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 14.4% 16.5% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.8 0.8 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.8 0.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 2,325.1 2,249.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 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   0.0 0.0 0.0 0.0 -5,722.5 -11,062.3 -20,066.0 -20,066.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 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   167 120 113 0 -210 7 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   167 120 113 0 113 7 0 0   EBIT / employee   167 120 113 0 -210 -240 0 0   Net earnings / employee   41 125 63 0 -198 -259 0 0