Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Secure DK6 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   3.7% 2.0% 1.4% 1.2% 3.6% 1.9% 8.4% 8.4%   Credit score (0-100)   53 68 76 82 51 70 29 29   Credit rating   BBB A A A BBB A BB BB   Credit limit (kDKK)   0.0 7.0 476.6 2,452.0 0.0 20.4 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   -365 -371 -508 -531 -579 -1,829 0.0 0.0   EBITDA   -548 -579 -787 -858 -942 -2,174 0.0 0.0   EBIT   -548 -579 -787 -858 -942 -2,174 0.0 0.0   Pre-tax profit (PTP)   1,673.7 25,163.3 8,668.9 9,176.4 -10,791.9 6,964.8 0.0 0.0   Net earnings   1,702.5 25,187.4 8,744.9 9,273.2 -10,649.0 7,281.1 0.0 0.0   Pre-tax profit without non-rec. items   1,674 25,163 8,669 9,176 -10,792 6,965 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   51,941 77,128 82,873 92,146 78,047 85,329 14,041 14,041   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   52,029 77,628 82,930 95,798 85,298 100,910 14,041 14,041   Net Debt   -1,132 -760 -629 -518 -68.0 -76.4 -14,041 -14,041     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   -365 -371 -508 -531 -579 -1,829 0.0 0.0   Gross profit growth   -2.6% -1.5% -37.1% -4.5% -9.1% -215.9% 0.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   52,029 77,628 82,930 95,798 85,298 100,910 14,041 14,041   Balance sheet change%   2.9% 49.2% 6.8% 15.5% -11.0% 18.3% -86.1% 0.0%   Added value   -547.9 -579.5 -787.1 -858.0 -942.3 -2,173.5 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   -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 (%)   150.0% 156.4% 155.0% 161.7% 162.7% 118.8% 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 %   3.3% 38.8% 10.8% 10.3% -11.7% 8.1% 0.0% 0.0%   ROI %   3.3% 39.0% 10.9% 10.5% -12.2% 8.9% 0.0% 0.0%   ROE %   3.3% 39.0% 10.9% 10.6% -12.5% 8.9% 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 %   99.8% 99.4% 99.9% 96.2% 91.5% 84.6% 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, %   206.6% 131.1% 79.9% 60.4% 7.2% 3.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   552.8 97.8 796.1 13.3 12.6 4.8 0.0 0.0   Current Ratio   552.8 97.8 796.1 13.3 12.6 4.8 0.0 0.0   Cash and cash equivalent   1,132.0 759.8 628.8 518.1 68.0 76.4 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   48,467.4 48,380.7 45,111.4 44,768.4 44,255.0 43,140.0 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   -548 -579 -787 -858 -942 -2,174 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -548 -579 -787 -858 -942 -2,174 0 0   EBIT / employee   -548 -579 -787 -858 -942 -2,174 0 0   Net earnings / employee   1,702 25,187 8,745 9,273 -10,649 7,281 0 0