D2 Systemer ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  14.9% 8.0% 13.0% 12.1% 12.3%  
Credit score (0-100)  15 32 17 18 18  
Credit rating  BB BB BB BB BB  
Credit limit (kDKK)  -0.0 -0.0 0.0 0.0 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12

Net sales  0 0 0 0 0  
Gross profit  175 258 311 212 81.6  
EBITDA  -33.9 160 226 69.5 66.2  
EBIT  -59.4 134 201 65.4 64.8  
Pre-tax profit (PTP)  -62.3 132.8 198.8 63.0 64.1  
Net earnings  -62.3 132.8 198.8 63.0 64.1  
Pre-tax profit without non-rec. items  -62.3 133 199 63.0 64.1  

 
See the entire income statement

Balance sheet (kDKK) 
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12

Tangible assets total  56.1 30.6 5.5 1.4 0.0  
Shareholders equity total  -466 -333 -135 -71.5 -7.4  
Interest-bearing liabilities  356 315 116 49.6 27.1  
Balance sheet total (assets)  481 472 234 236 219  

Net Debt  236 38.3 7.3 13.8 -0.9  
 
See the entire balance sheet

Volume 
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  175 258 311 212 81.6  
Gross profit growth  297.2% 47.3% 20.2% -31.7% -61.5%  
Employees  1 1 1 1 1  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  481 472 234 236 219  
Balance sheet change%  -11.1% -1.9% -50.4% 0.8% -6.9%  
Added value  -33.9 159.8 226.3 90.5 66.2  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -51 -51 -50 -8 -3  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  -3.0 1.0 2.0 3.0 4.0  

Profitability 
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  -33.9% 52.0% 64.8% 30.8% 79.4%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  -6.3% 15.3% 34.3% 19.3% 24.3%  
ROI %  -16.6% 40.0% 93.3% 78.9% 168.9%  
ROE %  -12.2% 27.9% 56.3% 26.8% 28.2%  

Solidity 
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
Equity ratio %  -49.2% -41.4% -36.5% -23.3% -3.3%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -694.2% 24.0% 3.2% 19.8% -1.4%  
Gearing %  -76.4% -94.6% -86.3% -69.4% -366.8%  
Net interest  0 0 0 0 0  
Financing costs %  0.8% 0.5% 1.1% 2.9% 1.8%  

Liquidity 
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
Quick Ratio  0.4 0.5 0.6 0.8 1.0  
Current Ratio  0.4 0.5 0.6 0.8 1.0  
Cash and cash equivalent  120.6 276.9 108.8 35.8 28.1  

Capital use efficiency 
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  -522.3 -363.9 -140.0 -72.9 -7.4  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2018
2018/12
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
Net sales / employee  0 0 0 0 0  
Added value / employee  -34 160 226 90 66  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  -34 160 226 70 66  
EBIT / employee  -59 134 201 65 65  
Net earnings / employee  -62 133 199 63 64