Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Danibo 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  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.1% 2.1%   Bankruptcy risk   0.0% 0.0% 0.0% 3.7% 2.2% 1.4% 3.9% 3.8%   Credit score (0-100)   0 0 0 50 65 77 50 51   Credit rating   N/A N/A N/A BBB BBB A BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.9 265.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 0.0 19,969 28,322 28,784 0.0 0.0   EBITDA   0.0 0.0 0.0 7,883 11,260 10,463 0.0 0.0   EBIT   0.0 0.0 0.0 7,077 10,413 9,530 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 6,614.6 9,928.6 10,276.9 0.0 0.0   Net earnings   0.0 0.0 0.0 5,155.0 7,735.3 8,009.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 6,615 9,929 10,277 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 993 2,933 2,808 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 5,195 11,930 16,940 10,900 10,900   Interest-bearing liabilities   0.0 0.0 0.0 14.9 15.7 17.6 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 65,107 70,238 81,366 10,900 10,900   Net Debt   0.0 0.0 0.0 -5,010 -23,958 -30,703 -6,862 -6,862     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 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   0.0 0.0 0.0 19,969 28,322 28,784 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 41.8% 1.6% -100.0% 0.0%   Employees   0 0 0 26 34 34 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 30.8% 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 0 0 65,107 70,238 81,366 10,900 10,900   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 7.9% 15.8% -86.6% 0.0%   Added value   0.0 0.0 0.0 7,882.7 11,218.9 10,463.3 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 5,379 517 -1,635 -2,808 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 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 (%)   0.0% 0.0% 0.0% 35.4% 36.8% 33.1% 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% 0.0% 0.0% 10.9% 15.4% 13.7% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 134.1% 120.3% 70.9% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 99.2% 90.3% 55.5% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 0.0% 11.5% 23.5% 28.6% 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% 0.0% 0.0% -63.6% -212.8% -293.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.3% 0.1% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 6,272.2% 3,376.5% 537.6% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 1.5 1.6 1.8 0.0 0.0   Current Ratio   0.0 0.0 0.0 1.0 1.1 1.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 5,024.9 23,973.8 30,720.7 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 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)   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 0.0 0.0 -918.9 -5,356.3 -13,994.6 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 N/A 2019 N/A 2020 N/A 2021 2021/12 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 0 303 330 308 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 303 331 308 0 0   EBIT / employee   0 0 0 272 306 280 0 0   Net earnings / employee   0 0 0 198 228 236 0 0