Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Domicil 21 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 N/A 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   1000.0 Income statement (kDKK)  2018 N/A 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   0.0 73.0 815 821 811 924 0.0 0.0   EBITDA   0.0 73.0 815 821 811 924 0.0 0.0   EBIT   0.0 18.0 538 544 534 634 0.0 0.0   Pre-tax profit (PTP)   0.0 8.0 539.0 545.0 518.0 593.0 0.0 0.0   Net earnings   0.0 4.0 420.0 425.0 403.0 460.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 8.0 539 545 518 593 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 12,085 11,847 11,592 11,401 11,569 0.0 0.0   Shareholders equity total   0.0 12,004 12,424 12,429 11,412 11,473 8,073 8,073   Interest-bearing liabilities   0.0 2.0 0.0 0.0 1,090 1,208 0.0 0.0   Balance sheet total (assets)   0.0 12,514 12,960 13,095 13,210 13,479 8,073 8,073   Net Debt   0.0 -184 -1,099 -1,492 -706 -691 -8,073 -8,073     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 73.0 815 821 811 924 0.0 0.0   Gross profit growth   0.0% 0.0% 1,016.4% 0.7% -1.2% 13.9% -100.0% 0.0%   Employees   0 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)   0 12,514 12,960 13,095 13,210 13,479 8,073 8,073   Balance sheet change%   0.0% 0.0% 3.6% 1.0% 0.9% 2.0% -40.1% 0.0%   Added value   0.0 73.0 815.0 821.0 811.0 924.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 12,030 -515 -532 -468 -122 -11,569 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 24.7% 66.0% 66.3% 65.8% 68.7% 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 %   0.0% 0.1% 4.2% 4.2% 4.1% 4.8% 0.0% 0.0%   ROI %   0.0% 0.1% 4.3% 4.2% 4.2% 4.9% 0.0% 0.0%   ROE %   0.0% 0.0% 3.4% 3.4% 3.4% 4.0% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 95.9% 95.9% 94.9% 86.4% 85.1% 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, %   0.0% -252.1% -134.8% -181.7% -87.1% -74.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 9.6% 10.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 1,000.0% 0.0% 0.0% 3.9% 3.8% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 2.0 8.9 7.2 1.4 1.3 0.0 0.0   Current Ratio   0.0 2.0 8.9 7.2 1.4 1.3 0.0 0.0   Cash and cash equivalent   0.0 186.0 1,099.0 1,492.0 1,796.0 1,899.5 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 211.0 988.0 1,295.0 505.0 435.8 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 N/A 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   0 73 815 821 811 924 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 73 815 821 811 924 0 0   EBIT / employee   0 18 538 544 534 634 0 0   Net earnings / employee   0 4 420 425 403 461 0 0   Application planning & rights & technical implementation CreditReports.dk Privacy Policy Disclaimer Click here to report an error or submit an improvement suggestion for developers. 1