Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANSK IT FINANS 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  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% 0.8% 0.8%   Bankruptcy risk   1.1% 1.4% 1.1% 0.9% 1.1% 2.0% 10.1% 10.1%   Credit score (0-100)   86 79 83 87 83 68 24 24   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   146.4 26.5 147.9 366.7 160.3 0.7 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   4,940 5,080 6,219 8,035 7,689 7,999 0.0 0.0   EBITDA   4,920 5,060 6,199 8,015 7,481 7,719 0.0 0.0   EBIT   822 402 827 1,606 1,074 335 0.0 0.0   Pre-tax profit (PTP)   450.7 122.8 451.3 1,355.6 712.9 20.2 0.0 0.0   Net earnings   348.3 93.2 349.6 1,055.3 553.3 13.2 0.0 0.0   Pre-tax profit without non-rec. items   451 123 451 1,356 713 20.2 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   10,509 12,395 17,151 17,081 19,510 17,296 0.0 0.0   Shareholders equity total   1,640 1,733 2,489 3,244 2,747 2,210 1,710 1,710   Interest-bearing liabilities   11,964 14,167 19,820 15,466 18,202 15,620 0.0 0.0   Balance sheet total (assets)   13,988 15,953 22,882 20,048 21,813 19,127 1,710 1,710   Net Debt   11,148 13,114 18,639 15,220 17,584 15,195 -1,710 -1,710     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   4,940 5,080 6,219 8,035 7,689 7,999 0.0 0.0   Gross profit growth   20.4% 2.8% 22.4% 29.2% -4.3% 4.0% -100.0% 0.0%   Employees   0 0 0 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)   13,988 15,953 22,882 20,048 21,813 19,127 1,710 1,710   Balance sheet change%   59.7% 14.0% 43.4% -12.4% 8.8% -12.3% -91.1% 0.0%   Added value   4,919.9 5,060.5 6,198.7 8,015.0 7,482.8 7,718.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -884 -2,773 -615 -6,478 -3,978 -9,598 -17,296 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 (%)   16.6% 7.9% 13.3% 20.0% 14.0% 4.2% 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 %   7.6% 3.2% 4.7% 7.7% 5.1% 1.6% 0.0% 0.0%   ROI %   7.8% 3.2% 4.8% 8.1% 5.4% 1.7% 0.0% 0.0%   ROE %   20.9% 5.5% 16.6% 36.8% 18.5% 0.5% 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 %   11.7% 10.9% 10.9% 16.2% 12.6% 11.6% 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, %   226.6% 259.2% 300.7% 189.9% 235.1% 196.9% 0.0% 0.0%   Gearing %   729.5% 817.4% 796.4% 476.7% 662.5% 706.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.4% 2.7% 2.7% 1.7% 2.2% 1.9% 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   0.3 0.3 0.3 0.2 0.1 0.1 0.0 0.0   Current Ratio   0.3 0.3 0.3 0.2 0.1 0.1 0.0 0.0   Cash and cash equivalent   816.0 1,052.4 1,181.4 245.8 618.5 425.3 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   -8,869.2 -10,641.6 -14,579.0 -13,837.1 -16,762.6 -15,085.6 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  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   0 0 0 8,015 7,483 7,719 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 8,015 7,481 7,719 0 0   EBIT / employee   0 0 0 1,606 1,074 335 0 0   Net earnings / employee   0 0 0 1,055 553 13 0 0