Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Dermaxir 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  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Bankruptcy risk for industry   3.6% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 6.4% 7.8% 5.6% 10.2% 13.8% 20.0% 19.6%   Credit score (0-100)   0 40 33 42 25 16 5 5   Credit rating   N/A BBB BB BBB BB BB B B   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)  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 311 441 646 803 117 0.0 0.0   EBITDA   0.0 231 -97.4 208 563 117 0.0 0.0   EBIT   0.0 231 -97.4 208 563 117 0.0 0.0   Pre-tax profit (PTP)   0.0 231.1 -95.7 212.0 566.7 104.4 0.0 0.0   Net earnings   0.0 180.3 -74.7 141.5 441.0 81.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 231 -95.7 212 567 104 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 224 149 290 581 222 172 172   Interest-bearing liabilities   0.0 144 97.2 41.6 190 204 0.0 0.0   Balance sheet total (assets)   0.0 527 434 544 1,122 591 172 172   Net Debt   0.0 -96.1 10.7 -310 -895 -341 -172 -172     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e 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   0.0 311 441 646 803 117 0.0 0.0   Gross profit growth   0.0% 0.0% 41.6% 46.4% 24.4% -85.4% -100.0% 0.0%   Employees   0 1 1 1 1 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)   0 527 434 544 1,122 591 172 172   Balance sheet change%   0.0% 0.0% -17.6% 25.3% 106.2% -47.3% -70.8% 0.0%   Added value   0.0 230.7 -97.4 207.7 563.4 116.7 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   0.0 1.0 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e 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 (%)   0.0% 74.1% -22.1% 32.2% 70.2% 99.6% 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 %   0.0% 44.7% -19.2% 43.6% 68.0% 13.9% 0.0% 0.0%   ROI %   0.0% 64.1% -30.1% 73.8% 102.7% 19.8% 0.0% 0.0%   ROE %   0.0% 80.7% -40.1% 64.5% 101.2% 20.2% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Equity ratio %   0.0% 42.4% 34.3% 53.3% 52.5% 37.6% 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, %   0.0% -41.6% -10.9% -149.3% -158.9% -292.7% 0.0% 0.0%   Gearing %   0.0% 64.6% 65.3% 14.3% 32.7% 91.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 6.4% 2.8% 1.7% 0.0% 7.3% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Quick Ratio   0.0 1.7 1.5 2.6 2.8 1.7 0.0 0.0   Current Ratio   0.0 1.7 1.5 2.6 2.7 1.7 0.0 0.0   Cash and cash equivalent   0.0 240.5 86.5 351.8 1,085.5 545.6 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e 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   0.0 223.5 151.5 337.1 706.0 245.7 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  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 231 -97 208 563 117 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 231 -97 208 563 117 0 0   EBIT / employee   0 231 -97 208 563 117 0 0   Net earnings / employee   0 180 -75 142 441 81 0 0