Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DENT SUPPORT A/S

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 2018/12 2019 2019/12 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.1% 1.1%   Bankruptcy risk   0.6% 0.4% 0.8% 0.4% 0.5% 0.6% 8.5% 8.4%   Credit score (0-100)   98 99 92 100 99 95 8 8   Credit rating   A AA A AAA AA A B B   Credit limit (kDKK)   1,331.3 1,493.2 2,414.3 2,972.1 3,482.2 2,671.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   15,230 17,255 19,965 18,778 20,947 15,685 0.0 0.0   EBITDA   4,346 5,071 6,864 5,499 7,328 1,021 0.0 0.0   EBIT   3,394 4,152 5,894 4,895 6,880 375 0.0 0.0   Pre-tax profit (PTP)   3,253.5 3,966.2 5,706.5 4,638.8 6,572.5 477.1 0.0 0.0   Net earnings   2,536.7 3,092.5 4,450.1 3,617.4 5,124.8 402.9 0.0 0.0   Pre-tax profit without non-rec. items   3,254 3,966 5,707 4,639 6,573 477 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 2024e N/A 2025e N/A Tangible assets total   1,932 1,689 1,112 1,093 837 1,840 0.0 0.0   Shareholders equity total   8,299 8,892 13,342 16,959 22,084 22,487 16,820 16,820   Interest-bearing liabilities   3,003 3,787 0.0 1,209 2,268 1,417 0.0 0.0   Balance sheet total (assets)   19,446 19,026 28,070 29,561 33,852 28,603 16,820 16,820   Net Debt   1,435 2,219 -15,653 -12,457 -9,219 -3,060 -16,820 -16,820     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 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   15,230 17,255 19,965 18,778 20,947 15,685 0.0 0.0   Gross profit growth   12.6% 13.3% 15.7% -5.9% 11.6% -25.1% -100.0% 0.0%   Employees   0 21 22 22 21 22 0 0   Employee growth %   0.0% 0.0% 4.8% 0.0% -4.5% 4.8% -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)   19,446 19,026 28,070 29,561 33,852 28,603 16,820 16,820   Balance sheet change%   3.2% -2.2% 47.5% 5.3% 14.5% -15.5% -41.2% 0.0%   Added value   4,345.8 5,070.6 6,864.3 5,498.9 7,484.0 1,021.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,241 -1,162 -1,548 -623 -703 357 -1,840 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 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 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 (%)   22.3% 24.1% 29.5% 26.1% 32.8% 2.4% 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 %   17.7% 21.6% 25.0% 17.0% 21.7% 1.5% 0.0% 0.0%   ROI %   31.4% 34.0% 44.6% 31.1% 32.4% 2.0% 0.0% 0.0%   ROE %   30.4% 36.0% 40.0% 23.9% 26.3% 1.8% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 2024e N/A 2025e N/A Equity ratio %   42.7% 46.7% 47.5% 57.4% 65.2% 78.6% 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, %   33.0% 43.8% -228.0% -226.5% -125.8% -299.6% 0.0% 0.0%   Gearing %   36.2% 42.6% 0.0% 7.1% 10.3% 6.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.7% 5.5% 9.9% 42.4% 17.7% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 2024e N/A 2025e N/A Quick Ratio   0.7 0.8 1.2 1.4 1.9 2.3 0.0 0.0   Current Ratio   1.6 1.8 1.8 2.3 2.8 4.4 0.0 0.0   Cash and cash equivalent   1,567.8 1,568.1 15,652.6 13,666.0 11,487.6 4,476.8 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 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)   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   6,366.9 7,608.7 12,230.1 15,866.8 21,247.3 20,609.1 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 2018/12 2019 2019/12 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 241 312 250 356 46 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 241 312 250 349 46 0 0   EBIT / employee   0 198 268 223 328 17 0 0   Net earnings / employee   0 147 202 164 244 18 0 0