Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANSK SPRINKLER TEKNIK A/S 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.7% 2.7%   Bankruptcy risk   1.0% 0.9% 2.3% 0.9% 1.2% 2.8% 4.5% 4.1%   Credit score (0-100)   87 90 65 89 81 58 47 49   Credit rating   A A BBB A A BBB BBB BBB   Credit limit (kDKK)   1,825.8 3,298.8 0.9 5,107.6 1,911.2 0.0 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   63,155 73,214 50,242 83,204 94,488 81,250 0.0 0.0   EBITDA   9,173 13,694 -1,662 9,103 10,305 -10,892 0.0 0.0   EBIT   8,682 13,196 -1,950 8,053 9,211 -11,904 0.0 0.0   Pre-tax profit (PTP)   8,678.1 13,199.9 -2,739.5 7,005.7 8,296.1 -11,270.8 0.0 0.0   Net earnings   6,835.9 10,262.8 -2,147.6 5,420.1 6,371.9 -8,715.3 0.0 0.0   Pre-tax profit without non-rec. items   8,678 13,200 -2,739 7,006 8,296 -11,271 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   351 480 429 421 228 4,985 0.0 0.0   Shareholders equity total   16,089 20,538 18,391 27,854 29,226 14,511 13,624 13,624   Interest-bearing liabilities   39.0 951 228 53.4 88.6 3,378 0.0 0.0   Balance sheet total (assets)   41,408 49,066 64,851 67,101 100,847 99,860 13,624 13,624   Net Debt   -6,313 -9,688 -39,941 -35,338 -66,824 -23,519 -11,988 -11,988     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   63,155 73,214 50,242 83,204 94,488 81,250 0.0 0.0   Gross profit growth   12.1% 15.9% -31.4% 65.6% 13.6% -14.0% -100.0% 0.0%   Employees   93 99 97 112 121 114 0 0   Employee growth %   24.0% 6.5% -2.0% 15.5% 8.0% -5.8% -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)   41,408 49,066 64,851 67,101 100,847 99,860 13,624 13,624   Balance sheet change%   4.0% 18.5% 32.2% 3.5% 50.3% -1.0% -86.4% 0.0%   Added value   9,172.7 13,693.5 -1,661.9 9,103.5 10,261.1 -10,891.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -842 73 2,529 -1,545 -1,846 2,950 -4,985 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 -1.0 1.0 2.0 -1.0 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 (%)   13.7% 18.0% -3.9% 9.7% 9.7% -14.7% 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 %   22.2% 29.9% -3.4% 13.0% 11.6% -9.9% 0.0% 0.0%   ROI %   53.7% 58.2% -7.3% 27.3% 26.1% -21.7% 0.0% 0.0%   ROE %   48.4% 56.0% -11.0% 23.4% 22.3% -39.9% 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 %   38.9% 41.9% 28.4% 41.5% 29.0% 14.5% 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, %   -68.8% -70.7% 2,403.3% -388.2% -648.4% 215.9% 0.0% 0.0%   Gearing %   0.2% 4.6% 1.2% 0.2% 0.3% 23.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   730.5% 67.9% 134.9% 1,097.6% 1,991.9% 77.3% 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   1.6 1.9 1.5 2.1 1.5 1.8 0.0 0.0   Current Ratio   1.8 2.1 1.5 2.1 1.5 1.8 0.0 0.0   Cash and cash equivalent   6,352.4 10,638.2 40,168.7 35,391.7 66,912.7 26,896.1 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   17,853.2 25,298.4 20,658.6 32,223.2 32,447.5 41,045.5 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   99 138 -17 81 85 -96 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   99 138 -17 81 85 -96 0 0   EBIT / employee   93 133 -20 72 76 -104 0 0   Net earnings / employee   74 104 -22 48 53 -76 0 0