Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DK-INJECT 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   2.4% 1.6% 1.4% 1.3% 1.8% 1.3% 7.4% 7.4%   Credit score (0-100)   65 76 78 79 71 79 33 33   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.4 100.5 249.6 635.3 25.0 620.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   22,076 5,585 -227 -240 -99.5 -91.0 0.0 0.0   EBITDA   18,614 4,787 -448 -399 -257 -270 0.0 0.0   EBIT   18,433 4,576 -642 -502 -594 -578 0.0 0.0   Pre-tax profit (PTP)   17,822.1 6,997.8 1,073.3 2,204.3 -2,200.9 2,368.6 0.0 0.0   Net earnings   13,902.5 5,458.6 836.6 1,717.5 -2,188.2 2,234.7 0.0 0.0   Pre-tax profit without non-rec. items   17,822 6,998 1,073 2,204 -2,201 2,369 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   441 310 5,955 11,258 13,754 13,446 0.0 0.0   Shareholders equity total   33,187 35,545 36,282 37,899 35,611 37,746 37,521 37,521   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   35,574 35,848 36,557 38,403 35,963 38,097 37,521 37,521   Net Debt   -15,277 -34,834 -27,133 -25,498 -21,789 -24,016 -37,521 -37,521     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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   22,076 5,585 -227 -240 -99.5 -91.0 0.0 0.0   Gross profit growth   328.0% -74.7% 0.0% -5.7% 58.5% 8.5% 0.0% 0.0%   Employees   0 0 0 0 0 1 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)   35,574 35,848 36,557 38,403 35,963 38,097 37,521 37,521   Balance sheet change%   78.5% 0.8% 2.0% 5.1% -6.4% 5.9% -1.5% 0.0%   Added value   18,614.1 4,786.6 -448.2 -398.7 -490.8 -269.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -377 -341 5,450 5,201 2,159 -617 -13,446 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 -1.0 -2.0 -3.0 -4.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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 (%)   83.5% 81.9% 283.1% 209.2% 597.2% 635.2% 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 %   64.2% 19.6% 3.0% 5.9% 0.4% 6.6% 0.0% 0.0%   ROI %   67.0% 20.2% 3.0% 6.0% 0.4% 6.6% 0.0% 0.0%   ROE %   52.9% 15.9% 2.3% 4.6% -6.0% 6.1% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   96.9% 99.4% 99.2% 98.7% 99.0% 99.1% 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, %   -82.1% -727.7% 6,053.9% 6,394.7% 8,469.4% 8,901.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 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% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   77.4 222.7 125.1 55.1 63.0 70.0 0.0 0.0   Current Ratio   19.8 151.4 125.1 55.1 63.0 70.0 0.0 0.0   Cash and cash equivalent   15,277.4 34,834.1 27,133.0 25,498.5 21,789.4 24,015.6 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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   23,897.4 12,153.4 7,318.4 4,474.2 3,264.8 5,551.6 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 -270 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 -270 0 0   EBIT / employee   0 0 0 0 0 -578 0 0   Net earnings / employee   0 0 0 0 0 2,235 0 0