Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

THE DANISH AFFAIR 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   3.2% 3.2% 3.2% 3.2% 3.2% 3.2% 3.2% 3.2%   Bankruptcy risk   8.4% 11.6% 15.6% 14.0% 22.7% 13.1% 18.1% 18.1%   Credit score (0-100)   31 22 12 14 3 16 8 8   Credit rating   BB BB BB BB B BB B B   Credit limit (kDKK)   0.0 0.0 -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 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   574 55.2 -92.5 403 -32.8 101 0.0 0.0   EBITDA   -166 -160 -137 279 -177 -17.8 0.0 0.0   EBIT   -177 -166 -142 265 -177 -17.8 0.0 0.0   Pre-tax profit (PTP)   -176.8 -165.6 -142.4 263.6 -177.5 -18.0 0.0 0.0   Net earnings   -143.6 -130.4 -112.1 204.4 -140.3 -15.5 0.0 0.0   Pre-tax profit without non-rec. items   -177 -166 -142 264 -178 -18.0 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   4.7 23.6 18.8 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   234 104 -8.3 196 55.8 40.3 -84.7 -84.7   Interest-bearing liabilities   9.4 4.6 174 0.0 13.3 10.7 84.7 84.7   Balance sheet total (assets)   382 163 177 246 89.7 85.3 0.0 0.0   Net Debt   -208 -46.2 116 -180 1.6 7.9 84.7 84.7     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   574 55.2 -92.5 403 -32.8 101 0.0 0.0   Gross profit growth   -1.4% -90.4% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employees   2 1 1 1 1 1 0 0   Employee growth %   100.0% -50.0% 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)   382 163 177 246 90 85 0 0   Balance sheet change%   -22.6% -57.3% 8.4% 39.1% -63.5% -4.9% -100.0% 0.0%   Added value   -166.4 -160.5 -136.8 278.8 -163.4 -17.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -21 14 -10 -33 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 -3.0 1.0 -1.0 -2.0 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 (%)   -30.8% -300.0% 153.2% 65.8% 539.8% -17.6% 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 %   -40.4% -60.7% -81.3% 122.9% -105.5% -20.4% 0.0% 0.0%   ROI %   -55.7% -94.0% -100.3% 143.2% -133.6% -29.7% 0.0% 0.0%   ROE %   -46.9% -77.2% -79.9% 109.6% -111.4% -32.3% 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 %   61.3% 63.6% -4.5% 79.7% 62.2% 47.2% -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, %   124.8% 28.8% -84.9% -64.4% -0.9% -44.4% 0.0% 0.0%   Gearing %   4.0% 4.5% -2,099.2% 0.0% 23.9% 26.6% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.4% 0.0% 0.9% 1.6% 5.6% 1.0% 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   1.8 2.4 0.9 4.9 2.6 1.9 0.0 0.0   Current Ratio   2.6 2.4 0.9 4.9 2.6 1.9 0.0 0.0   Cash and cash equivalent   217.2 50.8 57.8 179.6 11.7 2.8 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   229.6 80.2 -27.1 196.1 55.8 40.3 -42.4 -42.4   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   -83 -160 -137 279 -163 -18 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -83 -160 -137 279 -177 -18 0 0   EBIT / employee   -88 -166 -142 265 -177 -18 0 0   Net earnings / employee   -72 -130 -112 204 -140 -15 0 0