Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BIRGIT OG HELGE DALUM ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.6% 0.8% 1.4% 2.6% 0.6% 0.6% 10.3% 10.3%   Credit score (0-100)   97 92 79 62 97 97 2 3   Credit rating   AA AA A BBB AA AA BB BB   Credit limit (kDKK)   1,248.2 1,417.4 227.3 0.0 2,529.8 2,742.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Net sales   1,969 1,859 1,967 0 2,148 2,335 2,335 2,335   Gross profit   1,313 791 725 1,193 1,428 1,708 0.0 0.0   EBITDA   1,118 7,417 407 692 931 960 0.0 0.0   EBIT   1,118 7,378 23,138 -3,347 2,892 2,921 0.0 0.0   Pre-tax profit (PTP)   1,430.3 6,866.3 22,738.6 -3,772.7 2,453.9 2,463.9 0.0 0.0   Net earnings   1,148.1 5,255.7 17,835.0 -2,942.9 1,914.1 1,921.8 0.0 0.0   Pre-tax profit without non-rec. items   1,430 6,866 22,739 -3,773 2,454 2,464 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Tangible assets total   28,775 35,386 58,117 54,078 56,039 58,000 0.0 0.0   Shareholders equity total   12,244 13,800 31,529 23,122 24,883 26,805 4,605 4,605   Interest-bearing liabilities   15,508 14,876 15,788 21,020 20,553 20,043 0.0 0.0   Balance sheet total (assets)   32,750 35,457 58,911 54,841 56,819 58,799 4,605 4,605   Net Debt   11,647 14,869 15,783 21,019 20,553 20,043 -4,605 -4,605     See the entire balance sheet 1000.0 Volume  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Net sales   1,969 1,859 1,967 0 2,148 2,335 2,335 2,335   Net sales growth   1.4% -5.6% 5.8% -100.0% 0.0% 8.7% 0.0% 0.0%   Gross profit   1,313 791 725 1,193 1,428 1,708 0.0 0.0   Gross profit growth   -40.8% -39.8% -8.3% 64.6% 19.7% 19.6% -100.0% 0.0%   Employees   1 1 1 2 2 2 0 0   Employee growth %   -75.0% 0.0% 0.0% 100.0% 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)   32,750 35,457 58,911 54,841 56,819 58,799 4,605 4,605   Balance sheet change%   1.3% 8.3% 66.1% -6.9% 3.6% 3.5% -92.2% 0.0%   Added value   1,118.0 7,378.0 23,137.9 -3,346.5 2,891.6 2,920.8 0.0 0.0   Added value %   56.8% 396.8% 1,176.4% 0.0% 134.6% 125.1% 0.0% 0.0%   Investments   475 6,572 22,692 -4,078 1,922 1,922 -58,000 0   Net sales trend   1.0 -1.0 1.0 -1.0 0.0 1.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A EBITDA %   56.8% 398.9% 20.7% 0.0% 43.3% 41.1% 0.0% 0.0%   EBIT %   56.8% 396.8% 1,176.4% 0.0% 134.6% 125.1% 0.0% 0.0%   EBIT to gross profit (%)   85.1% 933.0% 3,191.7% -280.4% 202.4% 171.0% 0.0% 0.0%   Net Earnings %   58.3% 282.7% 906.8% 0.0% 89.1% 82.3% 0.0% 0.0%   Profit before depreciation and extraordinary items %   58.3% 284.8% -248.9% 0.0% -2.2% -1.7% 0.0% 0.0%   Pre tax profit less extraordinaries %   72.6% 369.3% 1,156.1% 0.0% 114.2% 105.5% 0.0% 0.0%   ROA %   5.8% 21.6% 49.1% -5.8% 5.2% 5.1% 0.0% 0.0%   ROI %   5.9% 22.1% 49.8% -5.9% 5.3% 5.1% 0.0% 0.0%   ROE %   9.8% 40.4% 78.7% -10.8% 8.0% 7.4% 0.0% 0.0%   1000.0 Solidity  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Equity ratio %   37.7% 39.2% 53.8% 42.4% 44.1% 45.8% 100.0% 100.0%   Relative indebtedness %   851.2% 875.7% 869.6% 0.0% 1,027.8% 929.0% 0.0% 0.0%   Relative net indebtedness %   655.2% 875.3% 869.4% 0.0% 1,027.8% 929.0% -197.2% -197.2%   Net int. bear. debt to EBITDA, %   1,041.8% 200.5% 3,879.7% 3,035.7% 2,208.7% 2,088.3% 0.0% 0.0%   Gearing %   126.7% 107.8% 50.1% 90.9% 82.6% 74.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.8% 3.4% 2.7% 2.5% 2.3% 2.3% 0.0% 0.0%   1000.0 Liquidity  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Quick Ratio   3.8 0.1 0.4 0.4 0.4 0.4 0.0 0.0   Current Ratio   3.0 0.1 0.4 0.4 0.4 0.4 0.0 0.0   Cash and cash equivalent   3,860.5 6.7 5.0 0.2 0.2 0.0 0.0 0.0   1000.0 Capital use efficiency  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 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 77.1 52.3 0.0 52.0 93.5 0.0 0.0   Current assets / Net sales %   201.8% 3.8% 40.4% 0.0% 36.3% 34.2% 197.2% 197.2%   Net working capital   -1,214.7 -1,096.2 -1,449.2 -1,303.5 -1,362.5 -1,288.2 0.0 0.0   Net working capital %   -61.7% -59.0% -73.7% 0.0% -63.4% -55.2% 0.0% 0.0%   1000.0 Employee efficiency  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Net sales / employee   1,969 1,859 1,967 0 1,074 1,168 0 0   Added value / employee   1,118 7,378 23,138 -1,673 1,446 1,460 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,118 7,417 407 346 465 480 0 0   EBIT / employee   1,118 7,378 23,138 -1,673 1,446 1,460 0 0   Net earnings / employee   1,148 5,256 17,835 -1,471 957 961 0 0