Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DOUBLESCULLER 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   3.7% 3.5% 4.6% 3.7% 4.3% 3.0% 9.4% 9.4%   Credit score (0-100)   53 54 46 50 47 56 26 26   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)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,737 1,900 1,533 1,331 3,596 7,067 0.0 0.0   EBITDA   303 200 69.0 8.0 1,033 262 0.0 0.0   EBIT   303 200 -51.0 8.0 1,033 262 0.0 0.0   Pre-tax profit (PTP)   255.0 189.0 -6.0 -77.0 1,053.0 542.5 0.0 0.0   Net earnings   199.0 147.0 -6.0 -59.0 821.0 418.7 0.0 0.0   Pre-tax profit without non-rec. items   255 189 -6.0 -77.0 1,053 543 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   982 978 872 813 1,634 1,853 1,503 1,503   Interest-bearing liabilities   0.0 0.0 100 100 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,244 1,323 1,227 1,172 2,639 3,216 1,503 1,503   Net Debt   -319 -369 -205 -331 -1,159 -2,783 -1,503 -1,503     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1,737 1,900 1,533 1,331 3,596 7,067 0.0 0.0   Gross profit growth   -12.1% 9.4% -19.3% -13.2% 170.2% 96.5% -100.0% 0.0%   Employees   2 2 2 2 3 5 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 50.0% 66.7% -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)   1,244 1,323 1,227 1,172 2,639 3,216 1,503 1,503   Balance sheet change%   -8.3% 6.4% -7.3% -4.5% 125.2% 21.9% -53.3% 0.0%   Added value   303.0 200.0 69.0 8.0 1,033.0 262.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 -120 0 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   3.0 4.0 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   17.4% 10.5% -3.3% 0.6% 28.7% 3.7% 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 %   23.9% 15.6% -0.4% 3.7% 56.8% 19.8% 0.0% 0.0%   ROI %   32.5% 20.4% -0.5% 4.7% 85.0% 33.2% 0.0% 0.0%   ROE %   20.8% 15.0% -0.6% -7.0% 67.1% 24.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   78.9% 73.9% 71.1% 69.4% 65.2% 57.6% 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, %   -105.3% -184.5% -297.1% -4,137.5% -112.2% -1,061.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 11.5% 12.3% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 2.0% 121.0% 58.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   4.7 3.8 3.4 3.2 3.0 2.6 0.0 0.0   Current Ratio   4.7 3.8 3.4 3.2 2.6 2.6 0.0 0.0   Cash and cash equivalent   319.0 369.0 305.0 431.0 1,159.0 2,782.8 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   884.0 874.0 700.0 760.0 1,535.0 1,968.3 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   152 100 35 4 344 52 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   152 100 35 4 344 52 0 0   EBIT / employee   152 100 -26 4 344 52 0 0   Net earnings / employee   100 74 -3 -30 274 84 0 0