Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANX GROUP A/S 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 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   1.4% 1.0% 1.0% 0.0% 0.7% 0.7% 7.0% 7.0%   Credit score (0-100)   80 88 86 0 93 92 35 35   Credit rating   A A A N/A AA AA BBB BBB   Credit limit (kDKK)   516.0 4,445.2 3,855.1 0.0 16,835.3 19,046.7 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 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -51.0 -552 -263 0.0 -1,074 -1,371 0.0 0.0   EBITDA   -51.0 -552 -263 0.0 -1,074 -1,371 0.0 0.0   EBIT   -51.0 -552 -263 0.0 -1,074 -1,371 0.0 0.0   Pre-tax profit (PTP)   28,150.0 15,789.0 32,749.0 0.0 54,382.0 33,188.0 0.0 0.0   Net earnings   28,242.0 15,668.0 32,741.0 0.0 58,803.0 36,091.0 0.0 0.0   Pre-tax profit without non-rec. items   28,150 15,789 32,749 0.0 54,382 33,188 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022 2022/12 2023 2023/12 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   64,605 77,096 73,322 0.0 188,986 213,277 212,634 212,634   Interest-bearing liabilities   26,186 37,633 27,542 0.0 162,743 176,451 0.0 0.0   Balance sheet total (assets)   91,095 116,017 101,091 0.0 351,919 390,133 212,634 212,634   Net Debt   26,087 37,608 27,542 0.0 162,735 176,416 -212,634 -212,634     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022 2022/12 2023 2023/12 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   -51.0 -552 -263 0.0 -1,074 -1,371 0.0 0.0   Gross profit growth   0.0% -982.4% 52.4% 0.0% 0.0% -27.7% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   91,095 116,017 101,091 0 351,919 390,133 212,634 212,634   Balance sheet change%   48.1% 27.4% -12.9% -100.0% 0.0% 10.9% -45.5% 0.0%   Added value   -51.0 -552.0 -263.0 0.0 -1,074.0 -1,371.0 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 0.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022 2022/12 2023 2023/12 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 (%)   100.0% 100.0% 100.0% 0.0% 100.0% 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 %   38.3% 16.1% 31.0% 0.0% 21.2% 13.1% 0.0% 0.0%   ROI %   39.4% 16.2% 31.3% 0.0% 21.2% 13.1% 0.0% 0.0%   ROE %   55.7% 22.1% 43.5% 0.0% 31.1% 17.9% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   70.9% 66.5% 72.5% 0.0% 53.7% 54.7% 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, %   -51,151.0% -6,813.0% -10,472.2% 0.0% -15,152.2% -12,867.7% 0.0% 0.0%   Gearing %   40.5% 48.8% 37.6% 0.0% 86.1% 82.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.9% 2.6% 2.9% 0.0% 24.8% 9.2% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.0 1.8 0.6 0.0 0.1 0.3 0.0 0.0   Current Ratio   1.0 1.8 0.6 0.0 0.1 0.3 0.0 0.0   Cash and cash equivalent   99.0 25.0 0.0 0.0 8.0 35.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022 2022/12 2023 2023/12 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)   343.5 33.1 136.0 0.0 64.6 50.3 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   -1,318.0 29,623.0 -10,662.0 0.0 -141,471.0 -123,232.0 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0