Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DENT FIX 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% 2.9% 2.9%   Bankruptcy risk   1.0% 0.9% 0.7% 1.2% 0.8% 0.7% 8.9% 8.9%   Credit score (0-100)   87 90 94 80 92 94 28 28   Credit rating   A A AA A AA AA BB BB   Credit limit (kDKK)   177.2 494.5 609.7 112.3 662.4 771.3 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   3,424 5,398 5,157 4,552 6,247 7,688 0.0 0.0   EBITDA   660 2,294 1,152 599 1,788 2,405 0.0 0.0   EBIT   542 2,154 870 135 1,170 1,694 0.0 0.0   Pre-tax profit (PTP)   524.0 2,124.7 836.1 124.7 1,149.7 1,740.7 0.0 0.0   Net earnings   404.5 1,653.8 643.9 99.4 889.3 1,351.6 0.0 0.0   Pre-tax profit without non-rec. items   524 2,125 836 125 1,150 1,741 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   558 665 1,899 2,922 2,342 3,542 0.0 0.0   Shareholders equity total   1,888 3,542 4,186 4,285 5,174 5,726 5,601 5,601   Interest-bearing liabilities   755 847 210 112 84.2 63.7 0.0 0.0   Balance sheet total (assets)   3,559 5,448 5,495 5,201 5,965 7,250 5,601 5,601   Net Debt   -603 -1,832 -1,876 -717 -1,726 -383 -5,601 -5,601     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   3,424 5,398 5,157 4,552 6,247 7,688 0.0 0.0   Gross profit growth   13.8% 57.6% -4.5% -11.7% 37.2% 23.1% -100.0% 0.0%   Employees   6 7 8 9 10 11 0 0   Employee growth %   20.0% 16.7% 14.3% 12.5% 11.1% 10.0% -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)   3,559 5,448 5,495 5,201 5,965 7,250 5,601 5,601   Balance sheet change%   35.5% 53.1% 0.9% -5.4% 14.7% 21.5% -22.7% 0.0%   Added value   660.0 2,293.9 1,151.8 599.2 1,633.8 2,404.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -183 -33 951 559 -1,197 490 -3,542 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 (%)   15.8% 39.9% 16.9% 3.0% 18.7% 22.0% 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 %   17.5% 47.8% 15.9% 2.6% 21.0% 26.5% 0.0% 0.0%   ROI %   23.0% 61.2% 19.8% 3.1% 24.1% 31.5% 0.0% 0.0%   ROE %   24.0% 60.9% 16.7% 2.3% 18.8% 24.8% 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 %   53.1% 65.0% 76.2% 82.4% 86.7% 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, %   -91.3% -79.8% -162.9% -119.6% -96.6% -15.9% 0.0% 0.0%   Gearing %   40.0% 23.9% 5.0% 2.6% 1.6% 1.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.7% 3.8% 6.6% 7.6% 22.3% 11.7% 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   1.4 2.1 2.3 2.0 3.7 1.5 0.0 0.0   Current Ratio   1.7 2.4 2.6 2.3 4.4 2.4 0.0 0.0   Cash and cash equivalent   1,357.2 2,678.9 2,086.1 828.2 1,810.7 446.4 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   1,139.8 2,676.2 2,065.6 1,167.2 2,607.1 1,984.2 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   110 328 144 67 163 219 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   110 328 144 67 179 219 0 0   EBIT / employee   90 308 109 15 117 154 0 0   Net earnings / employee   67 236 80 11 89 123 0 0