Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Datamatik 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 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% 1.5% 1.5%   Bankruptcy risk   1.2% 1.9% 1.7% 0.9% 0.8% 2.0% 11.7% 11.4%   Credit score (0-100)   84 71 72 89 91 68 21 21   Credit rating   A A A A AA A BB BB   Credit limit (kDKK)   90.5 0.7 2.6 435.4 498.9 0.8 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 2020/12 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   3,357 2,691 2,995 3,974 4,680 4,424 0.0 0.0   EBITDA   1,176 373 456 1,249 1,271 630 0.0 0.0   EBIT   1,176 373 456 1,242 1,249 608 0.0 0.0   Pre-tax profit (PTP)   1,135.7 310.9 467.4 1,180.9 1,232.2 377.4 0.0 0.0   Net earnings   879.3 236.8 360.2 915.4 946.2 286.2 0.0 0.0   Pre-tax profit without non-rec. items   1,136 311 467 1,181 1,232 377 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  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   0.0 0.0 0.0 107 84.0 61.3 0.0 0.0   Shareholders equity total   2,444 2,381 2,741 3,656 4,602 4,139 4,014 4,014   Interest-bearing liabilities   2,913 2,570 2,083 2,077 3,257 6,372 0.0 0.0   Balance sheet total (assets)   5,999 5,917 7,036 7,576 8,908 12,956 4,014 4,014   Net Debt   2,908 2,559 2,044 948 3,175 6,372 -4,014 -4,014     See the entire balance sheet 1000.0 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 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   3,357 2,691 2,995 3,974 4,680 4,424 0.0 0.0   Gross profit growth   15.5% -19.8% 11.3% 32.7% 17.8% -5.5% -100.0% 0.0%   Employees   4 4 4 4 5 6 0 0   Employee growth %   0.0% -1.4% -11.8% 16.5% 22.0% 20.0% -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)   5,999 5,917 7,036 7,576 8,908 12,956 4,014 4,014   Balance sheet change%   19.2% -1.4% 18.9% 7.7% 17.6% 45.4% -69.0% 0.0%   Added value   1,176.3 373.3 456.5 1,249.1 1,255.5 630.4 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 0 100 -45 -45 -61 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 2020/12 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 (%)   35.0% 13.9% 15.2% 31.3% 26.7% 13.7% 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 %   21.3% 6.3% 7.7% 17.0% 15.4% 5.6% 0.0% 0.0%   ROI %   23.4% 7.2% 10.0% 22.9% 18.4% 6.6% 0.0% 0.0%   ROE %   41.8% 9.8% 14.1% 28.6% 22.9% 6.5% 0.0% 0.0%   1000.0 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 %   40.7% 40.2% 39.0% 48.3% 51.7% 31.9% 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, %   247.2% 685.6% 447.7% 75.9% 249.7% 1,010.8% 0.0% 0.0%   Gearing %   119.2% 108.0% 76.0% 56.8% 70.8% 154.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.4% 2.3% 1.3% 3.0% 1.3% 4.8% 0.0% 0.0%   1000.0 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   0.6 0.6 0.6 0.9 0.7 0.4 0.0 0.0   Current Ratio   1.7 1.7 1.7 1.9 2.1 1.5 0.0 0.0   Cash and cash equivalent   5.3 10.7 39.5 1,129.0 82.6 0.0 0.0 0.0   1000.0 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 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   2,415.8 2,400.9 2,863.2 3,577.6 4,543.5 4,099.5 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 2020/12 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   291 94 130 305 251 105 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   291 94 130 305 254 105 0 0   EBIT / employee   291 94 130 303 250 101 0 0   Net earnings / employee   217 59 102 223 189 48 0 0