Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DS TRIPLE A/S

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 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Bankruptcy risk for industry   1.4% 1.4% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 5.2% 2.7% 4.4% 21.2% 20.9%   Credit score (0-100)   0 0 0 45 61 48 5 4   Credit rating   N/A N/A N/A BB BB BB C C   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 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 0.0 1,633 7,429 7,899 0.0 0.0   EBITDA   0.0 0.0 0.0 -1,248 1,628 161 0.0 0.0   EBIT   0.0 0.0 0.0 -1,289 1,503 -154 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 -1,293.3 1,463.2 -421.3 0.0 0.0   Net earnings   0.0 0.0 0.0 -1,009.8 1,138.0 -333.6 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 -1,293 1,463 -421 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Tangible assets total   0.0 0.0 0.0 72.8 744 904 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 2,990 4,128 3,795 42.1 42.1   Interest-bearing liabilities   0.0 0.0 0.0 0.0 2,500 1,036 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 5,601 17,359 13,920 42.1 42.1   Net Debt   0.0 0.0 0.0 -3,005 1,185 829 -42.1 -42.1     See the entire balance sheet 1000.0 Volume  2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 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 1,633 7,429 7,899 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 354.9% 6.3% -100.0% 0.0%   Employees   0 0 0 4 10 14 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 150.0% 40.0% -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 5,601 17,359 13,920 42 42   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 210.0% -19.8% -99.7% 0.0%   Added value   0.0 0.0 0.0 -1,247.7 1,544.2 161.5 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 32 546 809 -1,869 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 -1.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 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% -78.9% 20.2% -2.0% 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 %   0.0% 0.0% 0.0% -23.0% 13.2% -1.0% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% -43.1% 31.4% -2.5% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% -33.8% 32.0% -8.4% 0.0% 0.0%   1000.0 Solidity  2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Equity ratio %   0.0% 0.0% 0.0% 53.4% 23.8% 27.3% 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% 240.9% 72.8% 513.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 60.6% 27.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 4.2% 15.1% 0.0% 0.0%   1000.0 Liquidity  2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Quick Ratio   0.0 0.0 0.0 1.7 1.1 1.1 0.0 0.0   Current Ratio   0.0 0.0 0.0 2.1 1.3 1.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 3,005.2 1,315.0 207.3 0.0 0.0   1000.0 Capital use efficiency  2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 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 2,917.5 3,426.0 2,762.2 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  2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 -312 154 12 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 -312 163 12 0 0   EBIT / employee   0 0 0 -322 150 -11 0 0   Net earnings / employee   0 0 0 -252 114 -24 0 0