Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DMT-Scantest ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.3%   Bankruptcy risk   4.5% 5.7% 18.9% 6.3% 7.6% 9.0% 15.8% 7.4%   Credit score (0-100)   49 42 8 37 31 27 11 10   Credit rating   BB BB B BB B B B 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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   328 264 -1,288 358 113 60.6 0.0 0.0   EBITDA   197 107 -1,299 355 113 60.6 0.0 0.0   EBIT   162 60.6 -1,370 299 58.0 60.6 0.0 0.0   Pre-tax profit (PTP)   113.5 21.5 -1,406.7 275.1 42.0 40.8 0.0 0.0   Net earnings   113.5 20.5 -1,406.7 275.1 42.0 40.8 0.0 0.0   Pre-tax profit without non-rec. items   114 21.5 -1,407 275 42.0 40.8 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   107 242 173 118 63.0 0.0 0.0 0.0   Shareholders equity total   74.4 94.9 -1,312 -1,037 -995 -954 -1,004 -1,004   Interest-bearing liabilities   1,017 1,307 1,384 1,268 1,171 1,039 1,004 1,004   Balance sheet total (assets)   1,421 1,680 324 286 330 173 0.0 0.0   Net Debt   915 1,097 1,377 1,231 1,040 969 1,004 1,004     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   328 264 -1,288 358 113 60.6 0.0 0.0   Gross profit growth   759.0% -19.6% 0.0% 0.0% -68.5% -46.2% -100.0% 0.0%   Employees   0 0 1 0     0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   1,421 1,680 324 286 330 173 0 0   Balance sheet change%   55.5% 18.2% -80.7% -11.8% 15.5% -47.6% -100.0% 0.0%   Added value   197.3 107.4 -1,298.9 354.7 113.7 60.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   24 86 -142 -111 -110 -63 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 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   49.5% 22.9% 106.3% 83.6% 51.4% 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 %   13.7% 3.9% -82.6% 20.2% 4.4% 4.9% 0.0% 0.0%   ROI %   19.8% 4.9% -98.3% 22.5% 4.8% 5.5% 0.0% 0.0%   ROE %   22.9% 24.2% -672.0% 90.3% 13.6% 16.2% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   5.2% 5.7% -80.2% -78.4% -75.1% -84.7% -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, %   463.7% 1,021.9% -106.0% 347.0% 922.3% 1,599.3% 0.0% 0.0%   Gearing %   1,366.9% 1,376.8% -105.5% -122.3% -117.7% -108.9% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.2% 3.4% 2.8% 1.8% 1.3% 1.8% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.5 0.4 0.0 0.1 0.1 0.1 0.0 0.0   Current Ratio   1.0 0.9 0.1 0.1 0.2 0.2 0.0 0.0   Cash and cash equivalent   102.8 209.6 7.0 37.1 131.2 69.2 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   -36.7 -149.3 -1,485.2 -1,154.4 -1,057.6 -953.9 -501.9 -501.9   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 -1,299 0 11,369 6,062 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -1,299 0 11,273 6,062 0 0   EBIT / employee   0 0 -1,370 0 5,796 6,062 0 0   Net earnings / employee   0 0 -1,407 0 4,199 4,077 0 0