Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANPACK 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   2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4%   Bankruptcy risk   3.8% 3.9% 1.7% 16.1% 13.0% 3.2% 18.1% 18.1%   Credit score (0-100)   52 52 73 10 17 55 8 8   Credit rating   BBB BBB A BB BB BBB B B   Credit limit (kDKK)   0.0 0.0 3.4 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   664 1,719 2,550 821 491 781 0.0 0.0   EBITDA   76.6 262 1,366 -262 -137 237 0.0 0.0   EBIT   76.6 262 1,366 -262 -137 237 0.0 0.0   Pre-tax profit (PTP)   76.0 259.8 1,315.8 -283.2 -159.9 228.2 0.0 0.0   Net earnings   58.4 199.7 1,017.7 -226.1 -126.4 176.2 0.0 0.0   Pre-tax profit without non-rec. items   76.0 260 1,316 -283 -160 228 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   270 469 1,187 -39.0 -165 10.8 -114 -114   Interest-bearing liabilities   0.3 0.3 11.0 17.3 317 418 114 114   Balance sheet total (assets)   879 3,454 2,533 693 600 1,134 0.0 0.0   Net Debt   -148 -1,641 -1,932 -379 192 -312 114 114     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   664 1,719 2,550 821 491 781 0.0 0.0   Gross profit growth   -13.1% 158.9% 48.3% -67.8% -40.1% 59.0% -100.0% 0.0%   Employees   1 1 2 2 1 1 0 0   Employee growth %   0.0% 0.0% 100.0% 0.0% -50.0% 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)   879 3,454 2,533 693 600 1,134 0 0   Balance sheet change%   -31.0% 293.1% -26.7% -72.6% -13.5% 89.2% -100.0% 0.0%   Added value   76.6 262.4 1,366.1 -261.6 -137.3 237.5 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 0 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 5.0 -1.0 -2.0 1.0 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 (%)   11.5% 15.3% 53.6% -31.9% -27.9% 30.4% 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% 12.4% 45.6% -16.0% -18.3% 25.0% 0.0% 0.0%   ROI %   34.0% 72.6% 163.8% -43.0% -82.1% 63.7% 0.0% 0.0%   ROE %   24.3% 54.0% 122.9% -24.1% -19.6% 57.7% 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 %   30.7% 13.6% 46.9% -5.3% -21.6% 1.0% -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, %   -193.7% -625.4% -141.4% 145.0% -140.0% -131.5% 0.0% 0.0%   Gearing %   0.1% 0.1% 0.9% -44.3% -191.9% 3,857.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3,126.1% 2,964.9% 894.5% 152.8% 13.5% 2.5% 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   1.5 1.2 2.4 0.9 1.3 1.4 0.0 0.0   Current Ratio   1.5 1.2 2.4 0.9 1.3 1.4 0.0 0.0   Cash and cash equivalent   148.7 1,641.7 1,942.5 396.6 125.1 730.0 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   286.1 527.8 1,497.3 -40.8 132.8 309.1 -57.1 -57.1   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   77 262 683 -131 -137 237 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   77 262 683 -131 -137 237 0 0   EBIT / employee   77 262 683 -131 -137 237 0 0   Net earnings / employee   58 200 509 -113 -126 176 0 0