Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANSK DRIFT CENTER 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   19.8% 18.4% 14.9% 24.5% 12.6% 12.0% 17.2% 17.2%   Credit score (0-100)   7 7 13 2 18 20 10 10   Credit rating   B B BB B BB BB 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   702 362 233 46.0 49.0 -39.5 0.0 0.0   EBITDA   510 312 140 -17.0 3.0 -39.5 0.0 0.0   EBIT   508 312 140 -61.0 -7.0 -39.5 0.0 0.0   Pre-tax profit (PTP)   479.0 301.0 139.0 -64.0 -17.0 -49.6 0.0 0.0   Net earnings   497.0 233.0 105.0 -55.0 -17.0 -36.2 0.0 0.0   Pre-tax profit without non-rec. items   479 301 139 -64.0 -17.0 -49.6 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   54.0 54.0 54.0 10.0 0.0 0.0 0.0 0.0   Shareholders equity total   -404 -171 -66.0 -121 -137 -173 -298 -298   Interest-bearing liabilities   425 93.0 43.0 94.0 139 152 298 298   Balance sheet total (assets)   202 275 243 62.0 124 35.3 0.0 0.0   Net Debt   401 -89.0 -112 77.0 79.0 138 298 298     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   702 362 233 46.0 49.0 -39.5 0.0 0.0   Gross profit growth   75.9% -48.4% -35.6% -80.3% 6.5% 0.0% 0.0% 0.0%   Employees   1 1 1 1 0 0 0 0   Employee growth %   -50.0% 0.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   202 275 243 62 124 35 0 0   Balance sheet change%   -55.3% 36.1% -11.6% -74.5% 100.0% -71.5% -100.0% 0.0%   Added value   510.0 312.0 140.0 -17.0 37.0 -39.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -5 0 0 -88 -20 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 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   72.4% 86.2% 60.1% -132.6% -14.3% 100.0% 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 %   52.1% 60.3% 37.6% -25.6% -3.2% -16.7% 0.0% 0.0%   ROI %   68.7% 118.9% 185.6% -86.3% -6.0% -27.0% 0.0% 0.0%   ROE %   152.0% 97.7% 40.5% -36.1% -18.3% -45.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   -70.0% -41.6% -21.4% -77.6% -58.8% -96.3% -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, %   78.6% -28.5% -80.0% -452.9% 2,633.3% -348.9% 0.0% 0.0%   Gearing %   -105.2% -54.4% -65.2% -77.7% -101.5% -87.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.2% 6.2% 4.4% 1.5% 8.6% 7.1% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.3 0.7 0.7 0.7 1.1 0.5 0.0 0.0   Current Ratio   0.2 0.6 0.7 0.5 0.9 0.3 0.0 0.0   Cash and cash equivalent   24.0 182.0 155.0 17.0 60.0 14.4 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -451.0 -152.0 -68.0 -45.0 -20.0 -67.9 -149.2 -149.2   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   510 312 140 -17 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   510 312 140 -17 0 0 0 0   EBIT / employee   508 312 140 -61 0 0 0 0   Net earnings / employee   497 233 105 -55 0 0 0 0