Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Dan Size Fits All Productions 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% 1.4% 1.4%   Bankruptcy risk   2.6% 4.5% 5.2% 4.9% 15.9% 14.8% 16.2% 16.0%   Credit score (0-100)   62 48 43 43 11 13 11 12   Credit rating   BBB BBB BBB BBB BB BB BB BB   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   920 1,393 741 2,159 1,304 992 0.0 0.0   EBITDA   400 395 61.5 1,068 -327 160 0.0 0.0   EBIT   315 337 0.5 1,002 -393 108 0.0 0.0   Pre-tax profit (PTP)   315.4 330.1 -2.0 996.3 -403.8 56.2 0.0 0.0   Net earnings   229.4 255.0 -1.7 764.7 -324.0 12.8 0.0 0.0   Pre-tax profit without non-rec. items   315 330 -2.0 996 -404 56.2 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   267 231 196 130 64.4 12.4 0.0 0.0   Shareholders equity total   787 220 218 233 -241 -229 -279 -279   Interest-bearing liabilities   5.1 9.9 26.2 6.2 318 598 279 279   Balance sheet total (assets)   1,612 886 642 1,345 1,067 1,127 0.0 0.0   Net Debt   -1,317 -369 -350 -1,159 248 555 279 279     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   920 1,393 741 2,159 1,304 992 0.0 0.0   Gross profit growth   -12.2% 51.4% -46.8% 191.2% -39.6% -23.9% -100.0% 0.0%   Employees   1 2 1 3 3 3 0 0   Employee growth %   0.0% 100.0% -50.0% 200.0% 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)   1,612 886 642 1,345 1,067 1,127 0 0   Balance sheet change%   126.5% -45.0% -27.6% 109.6% -20.7% 5.6% -100.0% 0.0%   Added value   400.0 394.6 61.5 1,067.8 -326.9 160.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   112 -94 -96 -131 -131 -104 -12 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 -1.0 1.0 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 (%)   34.3% 24.2% 0.1% 46.4% -30.1% 10.9% 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 %   27.2% 27.0% 0.1% 101.1% -29.6% 8.1% 0.0% 0.0%   ROI %   44.1% 64.4% 0.2% 404.0% -110.4% 20.2% 0.0% 0.0%   ROE %   32.6% 50.7% -0.8% 339.5% -49.9% 1.2% 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 %   48.8% 24.8% 52.3% 17.3% -18.5% -16.9% -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, %   -329.2% -93.4% -569.4% -108.5% -75.8% 347.1% 0.0% 0.0%   Gearing %   0.6% 4.5% 12.0% 2.7% -131.5% -261.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 86.9% 13.6% 46.0% 6.9% 11.3% 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   1.6 1.0 2.2 1.1 0.8 0.8 0.0 0.0   Current Ratio   1.6 1.0 1.0 1.1 0.8 0.8 0.0 0.0   Cash and cash equivalent   1,321.9 378.6 376.3 1,165.0 69.8 42.7 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   509.4 -21.6 9.7 83.9 -200.2 -308.4 -139.3 -139.3   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   400 197 61 356 -109 53 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   400 197 61 356 -109 53 0 0   EBIT / employee   315 168 0 334 -131 36 0 0   Net earnings / employee   229 128 -2 255 -108 4 0 0