Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Datto Denmark 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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% 1.9% 1.9%   Bankruptcy risk   2.5% 1.7% 3.2% 1.9% 2.0% 1.7% 6.6% 6.5%   Credit score (0-100)   64 74 55 69 68 71 36 37   Credit rating   BBB A BBB A A A BBB BBB   Credit limit (kDKK)   0.0 9.5 0.0 4.8 2.3 16.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   18,876 23,543 33,519 39,210 43,858 38,402 0.0 0.0   EBITDA   457 2,105 1,983 4,276 3,635 3,693 0.0 0.0   EBIT   111 1,412 1,200 3,694 3,616 3,059 0.0 0.0   Pre-tax profit (PTP)   98.6 448.9 -79.8 2,350.8 2,990.0 4,028.7 0.0 0.0   Net earnings   76.4 295.6 -442.1 1,344.2 1,873.4 3,052.1 0.0 0.0   Pre-tax profit without non-rec. items   98.6 449 -79.8 2,351 2,990 4,029 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   231 714 1,316 2,103 1,597 1,869 0.0 0.0   Shareholders equity total   2,698 2,994 2,552 3,896 5,769 8,821 8,691 8,691   Interest-bearing liabilities   0.0 0.0 1,025 1,627 40,654 93,969 0.0 0.0   Balance sheet total (assets)   6,490 7,939 11,420 14,876 56,573 109,303 8,691 8,691   Net Debt   -326 -2,726 -911 -6,419 37,026 91,765 -8,691 -8,691     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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   18,876 23,543 33,519 39,210 43,858 38,402 0.0 0.0   Gross profit growth   -26.2% 24.7% 42.4% 17.0% 11.9% -12.4% -100.0% 0.0%   Employees   11 13 31 34 37 36 0 0   Employee growth %   -8.3% 18.2% 138.5% 9.7% 8.8% -2.7% -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)   6,490 7,939 11,420 14,876 56,573 109,303 8,691 8,691   Balance sheet change%   9.2% 22.3% 43.9% 30.3% 280.3% 93.2% -92.0% 0.0%   Added value   457.4 2,104.6 1,983.4 4,276.4 4,198.0 3,693.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -693 -210 -181 205 -525 -363 -1,869 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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 (%)   0.6% 6.0% 3.6% 9.4% 8.2% 8.0% 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 %   1.8% 20.8% 17.7% 27.4% 11.3% 4.9% 0.0% 0.0%   ROI %   4.0% 46.3% 33.7% 48.6% 14.0% 5.3% 0.0% 0.0%   ROE %   2.9% 10.4% -15.9% 41.7% 38.8% 41.8% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   41.6% 37.7% 22.3% 26.2% 10.2% 8.1% 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, %   -71.2% -129.5% -45.9% -150.1% 1,018.5% 2,484.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 40.2% 41.8% 704.7% 1,065.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 349.8% 94.1% 4.9% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.6 1.7 1.6 1.5 1.1 1.1 0.0 0.0   Current Ratio   1.6 1.7 1.6 1.5 1.1 1.1 0.0 0.0   Cash and cash equivalent   325.9 2,725.8 1,936.4 8,045.2 3,627.6 2,204.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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   2,367.8 2,796.9 3,810.7 4,368.4 6,790.3 7,690.2 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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   42 162 64 126 113 103 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   42 162 64 126 98 103 0 0   EBIT / employee   10 109 39 109 98 85 0 0   Net earnings / employee   7 23 -14 40 51 85 0 0