Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Drift & Development A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2015 N/A 2016 2016/12 2017 2018/4 2018 2019/4 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Bankruptcy risk for industry   1.4% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.4%   Bankruptcy risk   0.0% 22.7% 7.9% 3.9% 19.6% 10.0% 19.3% 15.4%   Credit score (0-100)   0 6 33 52 7 24 6 12   Credit rating   N/A B BB BBB B BB B 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)  2015 N/A 2016 2016/12 2017 2018/4 2018 2019/4 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 4,112 6,103 5,386 3,592 5,949 0.0 0.0   EBITDA   0.0 -1,017 2,174 2,154 -3,031 340 0.0 0.0   EBIT   0.0 -2,413 341 1,646 -3,151 -954 0.0 0.0   Pre-tax profit (PTP)   0.0 -2,796.6 -557.3 1,961.2 -3,322.0 -972.8 0.0 0.0   Net earnings   0.0 -2,227.2 -513.2 1,775.3 -3,322.0 -1,066.2 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -2,797 -557 1,961 -3,322 -973 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 2016/12 2017 2018/4 2018 2019/4 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Tangible assets total   0.0 3,259 3,257 2,806 3,159 3,043 0.0 0.0   Shareholders equity total   0.0 -3,600 -4,113 -2,338 -4,238 -5,304 -5,804 -5,804   Interest-bearing liabilities   0.0 350 3,585 649 475 132 5,804 5,804   Balance sheet total (assets)   0.0 6,369 7,421 8,153 12,433 11,175 0.0 0.0   Net Debt   0.0 -143 3,579 638 404 87.8 5,804 5,804     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 2016/12 2017 2018/4 2018 2019/4 2019 2020/6 2020 2021/6 2021e N/A 2022e 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 4,112 6,103 5,386 3,592 5,949 0.0 0.0   Gross profit growth   0.0% 0.0% 48.4% -11.8% -33.3% 65.6% -100.0% 0.0%   Employees   0 12 17 14 17 13 0 0   Employee growth %   0.0% 0.0% 41.7% -17.6% 21.4% -23.5% -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 6,369 7,421 8,153 12,433 11,175 0 0   Balance sheet change%   0.0% 0.0% 16.5% 9.9% 52.5% -10.1% -100.0% 0.0%   Added value   0.0 -1,017.3 2,174.3 2,153.6 -2,643.7 340.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 1,863 -1,835 -958 743 -1,920 -3,043 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 -1.0 1.0 2.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 2016/12 2017 2018/4 2018 2019/4 2019 2020/6 2020 2021/6 2021e N/A 2022e 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% -58.7% 5.6% 30.6% -87.7% -16.0% 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% -24.2% 3.2% 22.9% -22.2% -4.8% 0.0% 0.0%   ROI %   0.0% -178.8% 12.4% 105.0% -390.0% -109.4% 0.0% 0.0%   ROE %   0.0% -35.0% -7.4% 22.8% -32.3% -9.0% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 2016/12 2017 2018/4 2018 2019/4 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Equity ratio %   0.0% -39.0% -46.3% -37.4% -42.1% -40.7% -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% 14.0% 164.6% 29.6% -13.3% 25.8% 0.0% 0.0%   Gearing %   0.0% -9.7% -87.2% -27.7% -11.2% -2.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 219.1% 45.7% 26.7% 54.4% 57.3% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 2016/12 2017 2018/4 2018 2019/4 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Quick Ratio   0.0 0.2 0.4 0.7 0.7 0.5 0.0 0.0   Current Ratio   0.0 0.2 0.3 0.4 0.5 0.4 0.0 0.0   Cash and cash equivalent   0.0 492.7 5.4 10.8 70.8 44.4 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 2016/12 2017 2018/4 2018 2019/4 2019 2020/6 2020 2021/6 2021e N/A 2022e 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 -6,994.1 -7,999.5 -6,399.8 -8,788.7 -9,340.4 -2,902.2 -2,902.2   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2015 N/A 2016 2016/12 2017 2018/4 2018 2019/4 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 -85 128 154 -156 26 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -85 128 154 -178 26 0 0   EBIT / employee   0 -201 20 118 -185 -73 0 0   Net earnings / employee   0 -186 -30 127 -195 -82 0 0