Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Datoselskabet af 7/7 2023 ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2016 N/A 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% 1.5% 1.9%   Bankruptcy risk   0.0% 7.5% 2.4% 3.1% 3.2% 2.7% 10.8% 12.3%   Credit score (0-100)   0 34 66 57 55 59 22 19   Credit rating   N/A BB BBB BB BB 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)  2016 N/A 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   0.0 1,295 1,713 1,951 3,700 5,928 0.0 0.0   EBITDA   0.0 215 837 425 983 2,473 0.0 0.0   EBIT   0.0 97.8 741 316 838 2,185 0.0 0.0   Pre-tax profit (PTP)   0.0 92.5 693.3 162.4 701.8 2,090.0 0.0 0.0   Net earnings   0.0 72.2 559.4 132.4 496.7 1,604.6 0.0 0.0   Pre-tax profit without non-rec. items   0.0 92.5 693 162 702 2,090 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   0.0 348 624 622 714 1,814 0.0 0.0   Shareholders equity total   0.0 122 682 814 1,311 2,915 2,865 2,865   Interest-bearing liabilities   0.0 185 448 481 1,253 437 0.0 0.0   Balance sheet total (assets)   0.0 754 2,105 2,793 5,430 11,537 2,865 2,865   Net Debt   0.0 184 85.8 466 1,253 410 -2,865 -2,865     See the entire balance sheet 1000.0 Volume  2016 N/A 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   0.0 1,295 1,713 1,951 3,700 5,928 0.0 0.0   Gross profit growth   0.0% 0.0% 32.3% 13.8% 89.7% 60.2% -100.0% 0.0%   Employees   0 0 4 4 6 5 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 50.0% -16.7% -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)   0 754 2,105 2,793 5,430 11,537 2,865 2,865   Balance sheet change%   0.0% 0.0% 179.3% 32.7% 94.4% 112.5% -75.2% 0.0%   Added value   0.0 215.4 837.3 424.9 947.2 2,473.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 230 181 -112 -53 812 -1,814 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 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2016 N/A 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 (%)   0.0% 7.6% 43.3% 16.2% 22.6% 36.9% 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% 13.3% 52.1% 12.9% 20.4% 25.8% 0.0% 0.0%   ROI %   0.0% 32.6% 103.8% 26.0% 42.1% 70.8% 0.0% 0.0%   ROE %   0.0% 59.1% 139.2% 17.7% 46.8% 75.9% 0.0% 0.0%   1000.0 Solidity  2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   0.0% 16.2% 32.4% 29.1% 24.6% 26.6% 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, %   0.0% 85.5% 10.2% 109.8% 127.6% 16.6% 0.0% 0.0%   Gearing %   0.0% 151.2% 65.7% 59.1% 95.6% 15.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 8.0% 16.5% 33.0% 15.7% 11.4% 0.0% 0.0%   1000.0 Liquidity  2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   0.0 0.4 0.7 0.7 0.6 0.8 0.0 0.0   Current Ratio   0.0 0.4 1.0 1.3 1.2 1.1 0.0 0.0   Cash and cash equivalent   0.0 0.5 362.1 14.5 0.0 27.4 0.0 0.0   1000.0 Capital use efficiency  2016 N/A 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   0.0 -350.8 28.5 533.6 659.2 1,117.7 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 N/A 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   0 0 209 106 158 495 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 209 106 164 495 0 0   EBIT / employee   0 0 185 79 140 437 0 0   Net earnings / employee   0 0 140 33 83 321 0 0