Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DK & DK ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 8.0% 14.5% 4.4% 17.3% 16.3% 15.9%   Credit score (0-100)   0 0 33 17 48 10 11 11   Credit rating   N/A N/A BB BB BBB 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)  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Net sales   0 0 0 2,441 0 0 0 0   Gross profit   0.0 0.0 1,769 2,441 2,644 520 0.0 0.0   EBITDA   0.0 0.0 263 227 506 -8.3 0.0 0.0   EBIT   0.0 0.0 263 215 460 -64.9 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 262.7 215.4 460.1 -64.9 0.0 0.0   Net earnings   0.0 0.0 204.9 168.0 352.2 17.5 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 263 215 460 -64.9 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Tangible assets total   0.0 0.0 66.4 114 160 0.0 0.0 0.0   Shareholders equity total   0.0 0.0 207 248 432 458 378 378   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0.0 0.0 1,361 1,258 2,682 380 378 378   Net Debt   0.0 0.0 -281 -257 -1,795 -99.1 -378 -378     See the entire balance sheet 1000.0 Volume  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Net sales   0 0 0 2,441 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0%   Gross profit   0.0 0.0 1,769 2,441 2,644 520 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 38.0% 8.3% -80.3% -100.0% 0.0%   Employees   0 0 0 0 0 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)   0 0 1,361 1,258 2,682 380 378 378   Balance sheet change%   0.0% 0.0% 0.0% -7.6% 113.2% -85.8% -0.5% 0.0%   Added value   0.0 0.0 262.7 227.4 472.1 -8.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 9.3% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 66 36 -0 -217 0 0   Net sales trend   0.0 0.0 0.0 0.0 -1.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 -1.0 0.0 0.0   1000.0 Profitability  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A EBITDA %   0.0% 0.0% 0.0% 9.3% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 8.8% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 14.8% 8.8% 17.4% -12.5% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 6.9% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 7.4% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 8.8% 0.0% 0.0% 0.0% 0.0%   ROA %   0.0% 0.0% 19.3% 16.5% 23.4% -4.2% 0.0% 0.0%   ROI %   0.0% 0.0% 127.2% 94.8% 135.3% -14.6% 0.0% 0.0%   ROE %   0.0% 0.0% 99.2% 73.9% 103.5% 3.9% 0.0% 0.0%   1000.0 Solidity  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Equity ratio %   0.0% 0.0% 15.2% 19.7% 16.1% 85.4% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 41.4% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 30.9% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   0.0% 0.0% -107.1% -112.9% -354.7% 1,200.0% 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  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Quick Ratio   0.0 0.0 1.1 1.1 1.1 -4.9 0.0 0.0   Current Ratio   0.0 0.0 1.1 1.1 1.1 -4.9 0.0 0.0   Cash and cash equivalent   0.0 0.0 281.3 256.8 1,795.3 99.1 0.0 0.0   1000.0 Capital use efficiency  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Trade debtors turnover (days)   0.0 0.0 0.0 130.4 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% 46.9% 0.0% 0.0% 0.0% 0.0%   Net working capital   0.0 0.0 140.2 133.6 272.2 457.7 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 5.5% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 -8 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 -8 0 0   EBIT / employee   0 0 0 0 0 -65 0 0   Net earnings / employee   0 0 0 0 0 17 0 0