Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Dexter Invest 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% 0.8% 0.8%   Bankruptcy risk   1.9% 0.9% 1.4% 0.9% 1.8% 3.7% 7.6% 7.6%   Credit score (0-100)   72 89 78 88 71 51 32 32   Credit rating   A A A A A BBB BB BB   Credit limit (kDKK)   63.4 5,929.9 531.9 7,541.1 49.4 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   -6,426 -1,470 -4,238 -2,521 -3,915 -5,535 0.0 0.0   EBITDA   -6,789 -1,815 -4,561 -2,522 -3,961 -5,535 0.0 0.0   EBIT   -6,789 -1,815 -4,561 -2,522 -3,961 -5,535 0.0 0.0   Pre-tax profit (PTP)   -42,760.5 24,385.4 -1,873.5 38,068.7 -47,754.4 28,837.1 0.0 0.0   Net earnings   -40,609.3 16,494.9 -5,424.1 29,526.6 -37,761.0 21,421.9 0.0 0.0   Pre-tax profit without non-rec. items   -42,760 24,385 -1,873 38,069 -47,754 28,837 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   271,370 82,865 77,441 106,967 69,206 90,628 90,503 90,503   Interest-bearing liabilities   0.0 145,723 154,148 156,947 180,864 176,367 0.0 0.0   Balance sheet total (assets)   283,547 302,209 302,885 333,072 293,298 293,010 90,503 90,503   Net Debt   -221,087 -123,779 -131,329 -158,717 -82,580 -111,493 -90,503 -90,503     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   -6,426 -1,470 -4,238 -2,521 -3,915 -5,535 0.0 0.0   Gross profit growth   -475.3% 77.1% -188.3% 40.5% -55.3% -41.4% 0.0% 0.0%   Employees   1 0 1 0 0 0 0 0   Employee growth %   0.0% -100.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   283,547 302,209 302,885 333,072 293,298 293,010 90,503 90,503   Balance sheet change%   -12.8% 6.6% 0.2% 10.0% -11.9% -0.1% -69.1% 0.0%   Added value   -6,789.5 -1,814.6 -4,560.7 -2,521.6 -3,961.4 -5,534.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 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 (%)   105.7% 123.4% 107.6% 100.0% 101.2% 100.0% 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 %   -10.3% 17.0% 10.6% 12.6% -0.6% 12.9% 0.0% 0.0%   ROI %   -10.6% 10.7% 0.7% 16.2% -0.8% 12.9% 0.0% 0.0%   ROE %   -13.7% 9.3% -6.8% 32.0% -42.9% 26.8% 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 %   95.7% 27.4% 25.6% 32.1% 23.6% 30.9% 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, %   3,256.3% 6,821.2% 2,879.6% 6,294.2% 2,084.6% 2,014.5% 0.0% 0.0%   Gearing %   0.0% 175.9% 199.1% 146.7% 261.3% 194.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 3.4% 2.3% 1.3% 27.1% 2.5% 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   18.6 1.2 1.3 1.4 1.2 1.4 0.0 0.0   Current Ratio   18.6 1.2 1.3 1.4 1.2 1.4 0.0 0.0   Cash and cash equivalent   221,086.6 269,501.4 285,477.0 315,664.7 263,444.4 287,860.5 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   4,610.8 -207,196.7 -223,146.5 -221,668.1 -204,241.8 -194,970.8 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   -6,789 0 -4,561 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -6,789 0 -4,561 0 0 0 0 0   EBIT / employee   -6,789 0 -4,561 0 0 0 0 0   Net earnings / employee   -40,609 0 -5,424 0 0 0 0 0