Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Dronningens Tværgade I 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  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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   3.4% 1.6% 1.5% 1.3% 1.3% 1.5% 8.3% 8.2%   Credit score (0-100)   55 74 75 79 78 77 29 30   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.0 19.3 47.5 152.6 113.1 78.7 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   -204 1,478 1,810 1,942 1,679 1,562 0.0 0.0   EBITDA   -204 1,478 1,810 1,942 1,679 1,562 0.0 0.0   EBIT   -204 1,478 1,810 1,942 1,679 8,327 0.0 0.0   Pre-tax profit (PTP)   -542.4 920.0 1,351.5 1,504.3 850.8 7,374.1 0.0 0.0   Net earnings   -423.1 670.7 1,101.5 1,172.0 665.5 5,768.6 0.0 0.0   Pre-tax profit without non-rec. items   -542 920 1,352 1,504 851 7,374 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   30,000 30,000 30,000 30,000 30,000 23,700 0.0 0.0   Shareholders equity total   12,954 9,624 7,726 8,898 9,563 13,332 13,282 13,282   Interest-bearing liabilities   12,813 18,483 19,565 16,949 16,892 16,205 0.0 0.0   Balance sheet total (assets)   31,075 33,700 33,385 32,347 33,296 37,621 13,282 13,282   Net Debt   12,646 15,324 16,506 14,651 16,892 15,115 -13,282 -13,282     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   -204 1,478 1,810 1,942 1,679 1,562 0.0 0.0   Gross profit growth   90.5% 0.0% 22.5% 7.3% -13.5% -7.0% -100.0% 0.0%   Employees   0 0 0 1 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 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)   31,075 33,700 33,385 32,347 33,296 37,621 13,282 13,282   Balance sheet change%   -0.9% 8.4% -0.9% -3.1% 2.9% 13.0% -64.7% 0.0%   Added value   -204.1 1,478.3 1,810.2 1,942.0 1,679.2 8,327.1 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 -6,300 -23,700 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 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% 533.1% 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 %   -0.6% 4.6% 5.4% 5.9% 5.4% 23.7% 0.0% 0.0%   ROI %   -0.7% 4.8% 5.6% 6.1% 5.6% 24.3% 0.0% 0.0%   ROE %   -3.2% 5.9% 12.7% 14.1% 7.2% 50.4% 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 %   41.7% 28.6% 23.1% 27.6% 29.1% 35.9% 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, %   -6,194.5% 1,036.6% 911.8% 754.4% 1,006.0% 967.6% 0.0% 0.0%   Gearing %   98.9% 192.0% 253.2% 190.5% 176.6% 121.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.7% 3.6% 2.4% 2.4% 5.5% 6.2% 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   0.3 1.7 0.8 2.2 2.6 18.3 0.0 0.0   Current Ratio   0.3 1.7 0.8 2.0 1.9 11.0 0.0 0.0   Cash and cash equivalent   167.3 3,159.4 3,059.7 2,297.6 0.0 1,090.4 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   -2,272.1 1,584.2 -661.3 1,186.8 1,566.7 12,659.6 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   0 0 0 1,942 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 1,942 0 0 0 0   EBIT / employee   0 0 0 1,942 0 0 0 0   Net earnings / employee   0 0 0 1,172 0 0 0 0