Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Devoteam Data Driven ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1.0 Bankruptcy Risk  2018 2018/12 2019 2019/12 2020 2020/12 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% 1.2% 1.2%   Bankruptcy risk   1.6% 1.5% 2.1% 2.9% 4.0% 3.8% 6.7% 6.5%   Credit score (0-100)   76 78 67 57 49 50 36 37   Credit rating   A A A BBB BBB BBB BBB BBB   Credit limit (mDKK)   0.0 0.1 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 1.0 Income statement (mDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 109 119 122 122 122   Gross profit   24.0 37.9 51.0 55.8 57.9 57.6 0.0 0.0   EBITDA   5.6 12.5 14.1 7.2 10.2 7.4 0.0 0.0   EBIT   5.3 12.1 13.5 5.9 8.8 6.6 0.0 0.0   Pre-tax profit (PTP)   5.3 12.1 13.7 5.6 8.4 6.1 0.0 0.0   Net earnings   4.3 9.5 10.4 4.3 6.5 4.7 0.0 0.0   Pre-tax profit without non-rec. items   5.3 12.1 13.7 5.6 8.4 6.1 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   1.5 1.4 2.4 2.4 1.1 0.9 0.0 0.0   Shareholders equity total   6.2 13.5 9.5 4.4 -0.8 3.9 3.8 3.8   Interest-bearing liabilities   10.0 0.2 0.0 1.2 7.0 14.4 0.0 0.0   Balance sheet total (assets)   31.1 47.7 54.8 47.8 102 108 3.8 3.8   Net Debt   -0.6 -12.6 -14.8 -8.3 -19.1 0.8 -3.6 -3.6     See the entire balance sheet 1.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 109 119 122 122 122   Net sales growth   0.0% 0.0% 0.0% 0.0% 9.1% 2.3% 0.0% 0.0%   Gross profit   24.0 37.9 51.0 55.8 57.9 57.6 0.0 0.0   Gross profit growth   100.5% 57.8% 34.5% 9.4% 3.7% -0.5% -100.0% 0.0%   Employees   31 43 53 74 74 63 0 0   Employee growth %   63.2% 38.7% 23.3% 39.6% 0.0% -14.9% -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)   31 48 55 48 102 108 4 4   Balance sheet change%   95.5% 53.5% 14.8% -12.7% 113.1% 5.5% -96.4% 0.0%   Added value   5.6 12.5 14.1 7.2 10.1 7.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 6.6% 8.4% 6.1% 0.0% 0.0%   Investments   1 -0 0 -1 -3 -1 -1 0   Net sales trend   0.0 0.0 0.0 0.0 1.0 2.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 6.6% 8.6% 6.1% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 5.4% 7.4% 5.4% 0.0% 0.0%   EBIT to gross profit (%)   22.2% 32.0% 26.4% 10.7% 15.2% 11.5% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 3.9% 5.4% 3.8% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 5.1% 6.6% 4.5% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 5.1% 7.1% 5.0% 0.0% 0.0%   ROA %   23.0% 30.9% 26.9% 11.8% 11.9% 6.7% 0.0% 0.0%   ROI %   46.9% 81.1% 117.2% 77.0% 138.3% 55.9% 0.0% 0.0%   ROE %   94.5% 96.0% 90.6% 61.9% 12.2% 8.8% 0.0% 0.0%   1.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   25.0% 33.4% 17.4% 9.1% -0.8% 3.9% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 39.4% 86.0% 84.9% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 30.7% 64.2% 73.7% -2.9% -2.9%   Net int. bear. debt to EBITDA, %   -10.0% -100.8% -105.6% -115.6% -187.0% 10.5% 0.0% 0.0%   Gearing %   160.6% 1.7% 0.0% 27.7% -889.0% 371.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.8% 1.4% 57.3% 78.6% 13.7% 9.5% 0.0% 0.0%   1.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.6 1.7 1.2 1.0 1.0 1.1 0.0 0.0   Current Ratio   1.2 1.3 1.2 1.0 1.0 1.0 0.0 0.0   Cash and cash equivalent   10.6 12.8 14.8 9.5 26.1 13.6 0.0 0.0   1.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 0.0 107.8 92.1 128.9 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 98.6 139.2 118.2 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 40.5% 83.7% 87.2% 2.9% 2.9%   Net working capital   4.8 11.7 6.8 1.2 -2.8 2.8 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 1.1% -2.3% 2.3% 0.0% 0.0%   1.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 1 2 2 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