DANSK DATA SECURITY & RECYC. ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  7.9% 5.4% 6.7% 5.2% 12.8%  
Credit score (0-100)  32 41 35 42 17  
Credit rating  BB BBB BBB BBB BB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  473 450 384 478 213  
EBITDA  35.2 53.7 45.3 19.3 -74.2  
EBIT  23.8 32.7 6.8 -16.0 -91.7  
Pre-tax profit (PTP)  23.8 33.0 6.8 -16.2 -91.6  
Net earnings  15.7 25.5 5.1 -15.3 -71.5  
Pre-tax profit without non-rec. items  23.8 33.0 6.8 -16.2 -91.6  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  22.4 91.3 52.8 17.5 0.0  
Shareholders equity total  126 152 157 142 70.1  
Interest-bearing liabilities  0.0 2.1 6.5 8.9 6.8  
Balance sheet total (assets)  486 420 346 272 127  

Net Debt  -93.6 -198 -70.8 -73.5 -15.5  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  473 450 384 478 213  
Gross profit growth  -8.7% -4.8% -14.8% 24.6% -55.4%  
Employees  1 1 1 1 1  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  486 420 346 272 127  
Balance sheet change%  -32.2% -13.5% -17.7% -21.4% -53.3%  
Added value  35.2 53.7 45.3 22.5 -74.2  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  3 48 -77 -71 -35  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  2.0 3.0 4.0 -1.0 -2.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  5.0% 7.3% 1.8% -3.3% -43.1%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  4.0% 7.3% 1.8% -5.2% -46.0%  
ROI %  20.1% 23.5% 4.3% -10.2% -80.6%  
ROE %  13.3% 18.3% 3.3% -10.2% -67.5%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  26.0% 36.1% 45.4% 52.1% 55.3%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -266.0% -369.4% -156.4% -379.9% 20.9%  
Gearing %  0.0% 1.4% 4.2% 6.3% 9.7%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 0.0% 3.0% 0.0%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  1.0 0.9 1.1 1.3 1.0  
Current Ratio  1.3 1.2 1.6 2.0 2.2  
Cash and cash equivalent  93.6 200.5 77.3 82.4 22.3  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  103.9 60.5 104.1 124.1 70.1  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  35 54 45 23 -74  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  35 54 45 19 -74  
EBIT / employee  24 33 7 -16 -92  
Net earnings / employee  16 25 5 -15 -71