Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DFB 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9%   Bankruptcy risk   3.2% 3.2% 2.8% 2.7% 4.2% 2.8% 9.0% 9.0%   Credit score (0-100)   57 57 60 60 47 59 26 27   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,574 5,162 5,390 6,689 6,141 7,494 0.0 0.0   EBITDA   679 891 586 1,387 -69.6 675 0.0 0.0   EBIT   669 882 576 1,380 -69.6 675 0.0 0.0   Pre-tax profit (PTP)   686.0 900.7 654.5 1,444.8 -4.9 754.8 0.0 0.0   Net earnings   531.5 694.4 503.2 1,112.9 -26.9 567.3 0.0 0.0   Pre-tax profit without non-rec. items   686 901 655 1,445 -4.9 755 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   27.5 17.6 7.7 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,419 1,813 1,817 2,430 1,903 2,470 1,845 1,845   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,673 3,125 3,928 4,967 4,526 4,222 1,845 1,845   Net Debt   -496 -637 -1,470 -2,004 -1,209 -409 -1,845 -1,845     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   4,574 5,162 5,390 6,689 6,141 7,494 0.0 0.0   Gross profit growth   0.0% 12.9% 4.4% 24.1% -8.2% 22.0% -100.0% 0.0%   Employees   5 6 5 6 6 6 0 0   Employee growth %   0.0% 20.0% -16.7% 20.0% 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)   2,673 3,125 3,928 4,967 4,526 4,222 1,845 1,845   Balance sheet change%   0.0% 16.9% 25.7% 26.5% -8.9% -6.7% -56.3% 0.0%   Added value   678.7 891.5 586.0 1,387.3 -61.9 675.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   18 -20 -20 -15 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   1.0 2.0 3.0 4.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   14.6% 17.1% 10.7% 20.6% -1.1% 9.0% 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 %   26.3% 32.3% 18.6% 32.7% 0.4% 17.7% 0.0% 0.0%   ROI %   49.5% 57.9% 33.5% 64.2% 0.9% 35.4% 0.0% 0.0%   ROE %   37.5% 43.0% 27.7% 52.4% -1.2% 25.9% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   53.1% 58.0% 46.3% 48.9% 42.0% 58.5% 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, %   -73.1% -71.4% -250.9% -144.4% 1,737.8% -60.6% 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   2.3 2.7 2.3 2.2 1.8 2.6 0.0 0.0   Current Ratio   2.3 2.7 2.3 2.2 1.8 2.6 0.0 0.0   Cash and cash equivalent   496.0 636.9 1,470.3 2,003.5 1,208.9 409.5 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   1,445.7 1,900.9 2,147.0 2,657.2 1,931.4 2,545.2 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   136 149 117 231 -10 113 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   136 149 117 231 -12 113 0 0   EBIT / employee   134 147 115 230 -12 113 0 0   Net earnings / employee   106 116 101 185 -4 95 0 0