Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

QUADIENT DANMARK 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 2019/1 2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.3% 1.3%   Bankruptcy risk   0.5% 1.4% 1.3% 0.5% 0.8% 1.0% 8.1% 8.0%   Credit score (0-100)   98 80 80 98 91 86 30 31   Credit rating   AA A A AA AA A BB BB   Credit limit (kDKK)   4,246.2 326.2 606.5 4,386.8 2,341.4 1,833.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/1 2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   29,250 27,851 20,364 24,474 14,590 8,018 0.0 0.0   EBITDA   484 -3,415 -1,514 4,453 -268 -370 0.0 0.0   EBIT   15.3 -3,832 -1,845 4,223 -356 -474 0.0 0.0   Pre-tax profit (PTP)   733.4 -3,276.2 -1,159.0 4,760.9 186.9 1,462.0 0.0 0.0   Net earnings   689.6 -2,416.2 -652.7 3,912.0 196.9 1,307.8 0.0 0.0   Pre-tax profit without non-rec. items   733 -3,276 -1,159 4,761 187 1,462 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/1 2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 2024e N/A 2025e N/A Tangible assets total   5,258 3,968 3,644 131 165 212 0.0 0.0   Shareholders equity total   36,987 34,570 33,918 37,830 26,026 27,334 16,488 16,488   Interest-bearing liabilities   6,658 4,912 2,304 2,531 1,107 564 0.0 0.0   Balance sheet total (assets)   62,611 57,559 52,349 54,554 34,176 34,578 16,488 16,488   Net Debt   5,928 4,371 2,068 2,152 1,018 -196 -16,488 -16,488     See the entire balance sheet 1000.0 Volume  2018 2019/1 2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 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   29,250 27,851 20,364 24,474 14,590 8,018 0.0 0.0   Gross profit growth   -9.2% -4.8% -26.9% 20.2% -40.4% -45.0% -100.0% 0.0%   Employees   45 42 0 29 18 11 0 0   Employee growth %   -2.2% -6.7% -100.0% 0.0% -37.9% -38.9% -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)   62,611 57,559 52,349 54,554 34,176 34,578 16,488 16,488   Balance sheet change%   -12.6% -8.1% -9.1% 4.2% -37.4% 1.2% -52.3% 0.0%   Added value   483.7 -3,414.6 -1,513.9 4,452.9 -126.2 -370.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -600 -1,708 -656 -3,742 -54 -57 -212 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 -2.0 1.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2019/1 2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 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 (%)   0.1% -13.8% -9.1% 17.3% -2.4% -5.9% 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 %   1.3% -5.2% -1.9% 9.1% 0.6% 4.7% 0.0% 0.0%   ROI %   1.9% -7.5% -2.8% 12.7% 0.7% 5.8% 0.0% 0.0%   ROE %   1.9% -6.8% -1.9% 10.9% 0.6% 4.9% 0.0% 0.0%   1000.0 Solidity  2018 2019/1 2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 2024e N/A 2025e N/A Equity ratio %   59.1% 60.1% 64.8% 69.3% 76.2% 79.1% 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, %   1,225.6% -128.0% -136.6% 48.3% -379.9% 53.0% 0.0% 0.0%   Gearing %   18.0% 14.2% 6.8% 6.7% 4.3% 2.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.6% 2.6% 2.6% 4.1% 3.1% 17.4% 0.0% 0.0%   1000.0 Liquidity  2018 2019/1 2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 2024e N/A 2025e N/A Quick Ratio   1.8 1.8 2.0 2.7 3.6 3.9 0.0 0.0   Current Ratio   2.2 2.2 2.5 3.0 3.7 4.1 0.0 0.0   Cash and cash equivalent   729.7 540.7 235.7 379.0 89.3 759.9 0.0 0.0   1000.0 Capital use efficiency  2018 2019/1 2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 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   29,472.8 27,546.0 26,835.2 33,903.8 21,810.3 22,221.0 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 2019/1 2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   11 -81 0 154 -7 -34 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   11 -81 0 154 -15 -34 0 0   EBIT / employee   0 -91 0 146 -20 -43 0 0   Net earnings / employee   15 -58 0 135 11 119 0 0