Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DOMOPOL 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% 0.4% 0.4%   Bankruptcy risk   0.6% 0.8% 0.6% 0.8% 1.3% 1.3% 10.3% 10.2%   Credit score (0-100)   97 93 97 92 79 79 24 24   Credit rating   AA AA AA AA A A BB BB   Credit limit (kDKK)   1,044.1 687.3 1,107.2 982.4 59.4 74.3 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   19,326 3,992 6,469 3,855 1,029 753 0.0 0.0   EBITDA   2,818 1,303 2,498 1,962 616 156 0.0 0.0   EBIT   2,713 1,195 2,419 1,891 482 99.5 0.0 0.0   Pre-tax profit (PTP)   2,594.8 951.5 2,166.7 1,869.4 354.8 1,036.2 0.0 0.0   Net earnings   2,010.0 718.7 1,687.3 1,469.3 299.8 829.6 0.0 0.0   Pre-tax profit without non-rec. items   2,595 952 2,167 1,869 355 1,036 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   10,604 18,644 12,072 11,722 9,887 1,487 0.0 0.0   Shareholders equity total   5,732 6,450 8,138 9,607 3,907 3,736 1,600 1,600   Interest-bearing liabilities   2,553 8,402 6,139 5,476 6,903 0.0 0.0 0.0   Balance sheet total (assets)   12,300 20,202 19,315 20,515 12,068 4,698 1,600 1,600   Net Debt   2,534 7,820 3,974 5,360 5,817 -1,279 -1,600 -1,600     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   19,326 3,992 6,469 3,855 1,029 753 0.0 0.0   Gross profit growth   133.1% -79.3% 62.1% -40.4% -73.3% -26.9% -100.0% 0.0%   Employees   42 8 11 5 1 1 0 0   Employee growth %   110.0% -81.0% 37.5% -54.5% -80.0% 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)   12,300 20,202 19,315 20,515 12,068 4,698 1,600 1,600   Balance sheet change%   70.5% 64.2% -4.4% 6.2% -41.2% -61.1% -66.0% 0.0%   Added value   2,817.9 1,303.4 2,497.9 1,962.3 552.7 155.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   5,824 7,932 -6,652 -421 -1,970 -8,456 -1,487 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 (%)   14.0% 29.9% 37.4% 49.1% 46.8% 13.2% 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 %   27.8% 7.4% 12.3% 10.3% 3.1% 15.1% 0.0% 0.0%   ROI %   37.2% 8.9% 15.0% 13.2% 3.6% 16.5% 0.0% 0.0%   ROE %   42.5% 11.8% 23.1% 16.6% 4.4% 21.7% 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 %   46.6% 31.9% 42.1% 46.8% 32.4% 79.5% 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, %   89.9% 600.0% 159.1% 273.2% 943.7% -821.7% 0.0% 0.0%   Gearing %   44.5% 130.3% 75.4% 57.0% 176.7% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.2% 4.4% 3.7% 3.2% 2.3% 6.6% 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   0.4 0.3 0.7 1.8 0.7 3.3 0.0 0.0   Current Ratio   0.4 0.3 1.7 1.8 0.7 3.3 0.0 0.0   Cash and cash equivalent   19.0 581.4 2,165.8 115.2 1,085.3 1,279.3 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   -2,394.4 -3,865.8 2,888.4 3,991.4 -749.8 2,249.2 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   67 163 227 392 553 156 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   67 163 227 392 616 156 0 0   EBIT / employee   65 149 220 378 482 99 0 0   Net earnings / employee   48 90 153 294 300 830 0 0