Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

D3 SYSTEM 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 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9%   Bankruptcy risk   1.4% 2.5% 1.1% 4.7% 4.9% 5.1% 12.7% 12.4%   Credit score (0-100)   81 64 84 44 43 42 18 19   Credit rating   A BBB A BBB BBB BBB BB BB   Credit limit (kDKK)   40.2 0.0 136.6 0.0 0.0 0.0 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 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,794 4,001 5,352 3,363 3,850 2,876 0.0 0.0   EBITDA   251 -342 786 175 481 -262 0.0 0.0   EBIT   239 -358 770 159 464 -266 0.0 0.0   Pre-tax profit (PTP)   244.3 -383.2 740.1 138.8 406.9 -300.5 0.0 0.0   Net earnings   183.8 -314.5 572.7 103.9 313.4 -241.8 0.0 0.0   Pre-tax profit without non-rec. items   244 -383 740 139 407 -300 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   69.7 53.5 37.2 21.0 4.7 0.0 0.0 0.0   Shareholders equity total   2,761 2,447 1,519 1,123 1,437 875 375 375   Interest-bearing liabilities   41.5 0.0 0.0 1,377 1,513 851 0.0 0.0   Balance sheet total (assets)   4,341 4,036 3,557 6,215 7,733 4,207 375 375   Net Debt   -386 -1,371 -1,082 1,221 1,434 -31.1 -375 -375     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   4,794 4,001 5,352 3,363 3,850 2,876 0.0 0.0   Gross profit growth   -9.9% -16.5% 33.8% -37.2% 14.5% -25.3% -100.0% 0.0%   Employees   0 0 0 0 3 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   4,341 4,036 3,557 6,215 7,733 4,207 375 375   Balance sheet change%   -12.6% -7.0% -11.9% 74.7% 24.4% -45.6% -91.1% 0.0%   Added value   251.0 -341.6 786.3 175.3 480.7 -261.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   58 -33 -33 -33 -33 -9 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 -1.0 1.0 2.0 3.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   5.0% -8.9% 14.4% 4.7% 12.1% -9.3% 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 %   5.7% -8.5% 20.3% 3.7% 6.9% -4.4% 0.0% 0.0%   ROI %   8.4% -13.4% 38.0% 8.9% 17.5% -11.3% 0.0% 0.0%   ROE %   6.0% -12.1% 28.9% 7.9% 24.5% -20.9% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   63.6% 60.6% 42.7% 18.1% 18.7% 20.8% 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, %   -153.9% 401.4% -137.6% 696.9% 298.3% 11.9% 0.0% 0.0%   Gearing %   1.5% 0.0% 0.0% 122.5% 105.3% 97.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   21.7% 121.7% 0.0% 6.0% 5.0% 3.1% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.8 1.9 1.2 1.0 1.1 0.9 0.0 0.0   Current Ratio   2.7 2.6 1.7 1.2 1.2 1.3 0.0 0.0   Cash and cash equivalent   427.8 1,371.3 1,081.9 155.1 79.6 882.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   2,700.5 2,476.6 1,485.2 1,105.4 1,426.8 869.4 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 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 160 -87 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 160 -87 0 0   EBIT / employee   0 0 0 0 155 -89 0 0   Net earnings / employee   0 0 0 0 104 -81 0 0