Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Droneinnovator Aps

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2018 N/A 2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.6%   Bankruptcy risk   0.0% 39.7% 9.9% 12.0% 20.2% 27.0% 24.2% 26.9%   Credit score (0-100)   0 2 37 23 17 2 1 1   Credit rating   N/A C BB B B C C C   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 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 N/A 2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 2024e N/A 2025e N/A Net sales   0 -240 956 87 379 122 122 122   Gross profit   0.0 -139 549 54.8 341 80.7 0.0 0.0   EBITDA   0.0 91.6 29.2 0.4 41.4 16.5 0.0 0.0   EBIT   0.0 4.6 -26.0 -5.7 35.3 12.9 0.0 0.0   Pre-tax profit (PTP)   0.0 4.6 -26.0 -5.7 35.1 13.1 0.0 0.0   Net earnings   0.0 4.6 -26.0 -5.7 35.1 10.5 0.0 0.0   Pre-tax profit without non-rec. items   0.0 4.6 -26.0 -5.7 35.1 13.1 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 15.8 9.7 3.6 0.0 0.0 0.0   Shareholders equity total   0.0 35.4 9.3 3.6 38.9 49.4 10.5 10.5   Interest-bearing liabilities   0.0 0.0 53.1 53.1 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0.0 86.6 185 56.7 67.4 51.5 10.5 10.5   Net Debt   0.0 -86.6 -82.1 6.1 -62.1 -51.5 -10.5 -10.5     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 2024e N/A 2025e N/A Net sales   0 -240 956 87 379 122 122 122   Net sales growth   0.0% 0.0% -498.3% -90.9% 334.4% -67.7% 0.0% 0.0%   Gross profit   0.0 -139 549 54.8 341 80.7 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -90.0% 521.9% -76.3% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 -56.6 -519.3 -54.4 -299.3 -64.3 0.0 0.0   Balance sheet total (assets)   0 87 185 57 67 52 10 10   Balance sheet change%   0.0% 0.0% 114.1% -69.4% 18.8% -23.5% -79.7% 0.0%   Added value   0.0 148.2 548.6 54.8 340.7 80.7 0.0 0.0   Added value %   0.0% -61.7% 57.4% 62.8% 89.9% 66.0% 0.0% 0.0%   Investments   0 -87 -39 -12 -12 -7 0 0   Net sales trend   0.0 0.0 -1.0 -2.0 1.0 -1.0 0.0 0.0   EBIT trend   0.0 1.0 -1.0 -2.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 2024e N/A 2025e N/A EBITDA %   0.0% -38.2% 3.1% 0.5% 10.9% 13.5% 0.0% 0.0%   EBIT %   0.0% 0.0% -2.7% -6.6% 9.3% 10.6% 0.0% 0.0%   EBIT to gross profit (%)   0.0% -3.3% -4.7% -10.5% 10.4% 16.0% 0.0% 0.0%   Net Earnings %   0.0% -1.9% -2.7% -6.6% 9.3% 8.6% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% -38.2% 3.1% 0.4% 10.9% 11.5% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% -1.9% -2.7% -6.6% 9.3% 10.7% 0.0% 0.0%   ROA %   0.0% 5.4% -19.1% -4.7% 56.8% 22.0% 0.0% 0.0%   ROI %   0.0% 13.1% -53.3% -9.6% 73.8% 29.7% 0.0% 0.0%   ROE %   0.0% 13.1% -116.6% -89.0% 165.5% 23.7% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 2024e N/A 2025e N/A Equity ratio %   0.0% 40.8% 5.0% 6.3% 57.7% 94.3% 100.0% 100.0%   Relative indebtedness %   0.0% -21.4% 18.4% 60.9% 7.5% 1.8% 0.0% 0.0%   Relative net indebtedness %   0.0% 14.7% 4.3% 7.0% -8.9% -40.4% -8.6% -8.6%   Net int. bear. debt to EBITDA, %   0.0% -94.6% -280.8% 1,536.5% -150.1% -312.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 569.6% 1,483.9% 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% 0.5% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 2024e N/A 2025e N/A Quick Ratio   0.0 1.7 1.4 734.3 2.2 -123.6 0.0 0.0   Current Ratio   0.0 1.7 1.4 734.3 2.2 -123.6 0.0 0.0   Cash and cash equivalent   0.0 86.6 135.2 47.0 62.1 51.5 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 -0.0 13.1 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% -36.1% 17.7% 53.9% 16.8% 42.1% 8.6% 8.6%   Net working capital   0.0 35.4 46.5 46.9 35.3 52.0 0.0 0.0   Net working capital %   0.0% -14.7% 4.9% 53.8% 9.3% 42.5% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0