Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DT Import 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   3.7% 3.6% 3.2% 6.4% 2.9% 6.8% 9.9% 9.6%   Credit score (0-100)   53 54 57 37 57 35 24 26   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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,296 4,009 3,073 720 1,435 747 0.0 0.0   EBITDA   64.3 120 201 -427 309 -337 0.0 0.0   EBIT   64.3 120 201 -427 309 -337 0.0 0.0   Pre-tax profit (PTP)   64.3 123.1 186.0 -428.8 304.3 -337.7 0.0 0.0   Net earnings   48.3 94.0 143.3 -334.5 237.2 -263.4 0.0 0.0   Pre-tax profit without non-rec. items   64.3 123 186 -429 304 -338 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   274 149 247 341 480 389 0.0 0.0   Shareholders equity total   2,371 2,464 2,608 2,273 2,510 2,247 2,122 2,122   Interest-bearing liabilities   0.0 0.0 243 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,999 4,914 4,541 2,984 3,778 2,752 2,122 2,122   Net Debt   -1,193 -1,240 -295 -331 -437 -324 -2,122 -2,122     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   3,296 4,009 3,073 720 1,435 747 0.0 0.0   Gross profit growth   -2.5% 21.6% -23.3% -76.6% 99.4% -47.9% -100.0% 0.0%   Employees   0 0 0 0 0 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   3,999 4,914 4,541 2,984 3,778 2,752 2,122 2,122   Balance sheet change%   -6.7% 22.9% -7.6% -34.3% 26.6% -27.1% -22.9% 0.0%   Added value   64.3 119.6 201.1 -426.7 308.6 -337.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -48 -125 98 94 139 -91 -389 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 -1.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   2.0% 3.0% 6.5% -59.3% 21.5% -45.1% 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 %   1.6% 2.8% 4.3% -11.3% 9.1% -10.3% 0.0% 0.0%   ROI %   2.7% 5.0% 7.5% -16.5% 12.9% -14.2% 0.0% 0.0%   ROE %   2.1% 3.9% 5.7% -13.7% 9.9% -11.1% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   59.3% 50.2% 57.4% 76.2% 66.5% 81.6% 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, %   -1,854.0% -1,037.5% -146.8% 77.6% -141.7% 96.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 9.3% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 12.5% 1.8% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   1.4 1.3 2.0 3.2 2.3 3.8 0.0 0.0   Current Ratio   2.3 2.0 2.3 3.7 2.6 4.7 0.0 0.0   Cash and cash equivalent   1,192.8 1,240.5 538.3 331.1 437.3 323.7 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   2,130.4 2,352.4 2,393.2 1,931.9 2,036.3 1,857.9 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 -169 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 -169 0 0   EBIT / employee   0 0 0 0 0 -169 0 0   Net earnings / employee   0 0 0 0 0 -132 0 0