Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Datoselskabet af 16.11.2020 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  2014 N/A 2015 N/A 2016 N/A 2017 N/A 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Bankruptcy risk for industry   7.3% 7.3% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 0.0% 6.4% 3.7% 18.9% 18.9%   Credit score (0-100)   0 0 0 0 38 53 7 6   Credit rating   N/A N/A N/A N/A BBB BBB B B   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)  2014 N/A 2015 N/A 2016 N/A 2017 N/A 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 0.0 0.0 299 1,780 0.0 0.0   EBITDA   0.0 0.0 0.0 0.0 59.2 469 0.0 0.0   EBIT   0.0 0.0 0.0 0.0 29.9 363 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 0.0 9.3 306.9 0.0 0.0   Net earnings   0.0 0.0 0.0 0.0 4.8 238.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 0.0 9.3 307 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2014 N/A 2015 N/A 2016 N/A 2017 N/A 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Tangible assets total   0.0 0.0 0.0 0.0 306 654 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 0.0 54.8 293 243 243   Interest-bearing liabilities   0.0 0.0 0.0 0.0 328 512 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 0.0 507 1,656 243 243   Net Debt   0.0 0.0 0.0 0.0 464 178 -243 -243     See the entire balance sheet 1000.0 Volume  2014 N/A 2015 N/A 2016 N/A 2017 N/A 2018 2019/6 2019 2020/6 2020e N/A 2021e 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   0.0 0.0 0.0 0.0 299 1,780 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% 495.2% -100.0% 0.0%   Employees   0 0 0 0 1 6 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 500.0% -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)   0 0 0 0 507 1,656 243 243   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 0.0% 226.5% -85.3% 0.0%   Added value   0.0 0.0 0.0 0.0 29.9 468.8 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 0 277 241 -654 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 0.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2014 N/A 2015 N/A 2016 N/A 2017 N/A 2018 2019/6 2019 2020/6 2020e N/A 2021e 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 (%)   0.0% 0.0% 0.0% 0.0% 10.0% 20.4% 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 %   0.0% 0.0% 0.0% 0.0% 6.0% 33.6% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 0.0% 7.8% 57.8% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 0.0% 8.7% 137.0% 0.0% 0.0%   1000.0 Solidity  2014 N/A 2015 N/A 2016 N/A 2017 N/A 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Equity ratio %   0.0% 0.0% 0.0% 0.0% 10.8% 17.7% 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, %   0.0% 0.0% 0.0% 0.0% 783.6% 38.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 598.1% 174.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 12.9% 13.5% 0.0% 0.0%   1000.0 Liquidity  2014 N/A 2015 N/A 2016 N/A 2017 N/A 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.5 1.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.6 1.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 -136.6 334.0 0.0 0.0   1000.0 Capital use efficiency  2014 N/A 2015 N/A 2016 N/A 2017 N/A 2018 2019/6 2019 2020/6 2020e N/A 2021e 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   0.0 0.0 0.0 0.0 -102.1 36.9 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  2014 N/A 2015 N/A 2016 N/A 2017 N/A 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 30 78 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 59 78 0 0   EBIT / employee   0 0 0 0 30 60 0 0   Net earnings / employee   0 0 0 0 5 40 0 0