Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANISH DISPLAY SOLUTION 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.3% 2.3%   Bankruptcy risk   5.4% 2.3% 2.4% 2.6% 5.4% 5.6% 10.5% 10.5%   Credit score (0-100)   44 67 66 62 42 39 22 22   Credit rating   BBB BBB BBB BBB BBB BBB BB 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)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   638 2,523 867 1,591 657 1,703 0.0 0.0   EBITDA   3.4 1,033 190 99.0 -1,063 230 0.0 0.0   EBIT   3.4 1,033 190 -63.4 -1,215 78.0 0.0 0.0   Pre-tax profit (PTP)   -21.3 963.0 54.9 -116.2 -1,290.8 13.7 0.0 0.0   Net earnings   -21.3 748.5 41.4 -103.8 -1,289.7 13.7 0.0 0.0   Pre-tax profit without non-rec. items   -21.3 963 54.9 -116 -1,291 13.7 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   0.0 0.0 0.0 90.0 0.0 0.0 0.0 0.0   Shareholders equity total   215 963 3,005 2,901 1,511 1,525 1,005 1,005   Interest-bearing liabilities   664 652 428 696 1,107 1,078 0.0 0.0   Balance sheet total (assets)   1,385 2,965 3,877 4,284 3,462 4,403 1,005 1,005   Net Debt   664 652 411 696 1,107 1,078 -1,005 -1,005     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   638 2,523 867 1,591 657 1,703 0.0 0.0   Gross profit growth   0.0% 295.5% -65.6% 83.4% -58.7% 159.3% -100.0% 0.0%   Employees   1 3 3 3 3 4 0 0   Employee growth %   0.0% 200.0% 0.0% 0.0% 0.0% 33.3% -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)   1,385 2,965 3,877 4,284 3,462 4,403 1,005 1,005   Balance sheet change%   0.0% 114.1% 30.8% 10.5% -19.2% 27.2% -77.2% 0.0%   Added value   3.4 1,032.8 190.2 99.0 -1,052.9 230.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 180 580 -225 -394 -79 -529 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 -1.0 -2.0 1.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 (%)   0.5% 40.9% 21.9% -4.0% -185.0% 4.6% 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 %   0.5% 47.5% 5.6% -1.5% -31.4% 2.0% 0.0% 0.0%   ROI %   0.8% 82.8% 7.5% -1.8% -39.1% 3.0% 0.0% 0.0%   ROE %   -9.9% 127.1% 2.1% -3.5% -58.5% 0.9% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   15.5% 32.5% 77.5% 67.7% 43.6% 34.6% 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, %   19,453.4% 63.1% 216.4% 703.3% -104.1% 468.9% 0.0% 0.0%   Gearing %   309.2% 67.7% 14.2% 24.0% 73.2% 70.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.5% 10.6% 25.2% 9.4% 8.4% 5.9% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   0.4 0.8 1.5 1.2 0.4 0.6 0.0 0.0   Current Ratio   1.2 1.4 3.6 2.7 1.6 1.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 16.1 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   178.7 747.5 2,258.2 2,244.4 1,173.9 1,114.3 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   3 344 63 33 -351 57 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   3 344 63 33 -354 57 0 0   EBIT / employee   3 344 63 -21 -405 19 0 0   Net earnings / employee   -21 250 14 -35 -430 3 0 0