Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ny Damgård 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 N/A 2019 N/A 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% 1.1% 1.1%   Bankruptcy risk   0.0% 0.0% 1.5% 0.7% 0.8% 0.7% 9.5% 9.5%   Credit score (0-100)   0 0 75 95 91 94 26 26   Credit rating   N/A N/A A AA AA AA BB BB   Credit limit (kDKK)   0.0 0.0 1.3 822.5 693.9 1,868.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 N/A 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   0.0 0.0 418 4,187 3,031 4,458 0.0 0.0   EBITDA   0.0 0.0 418 1,427 1,136 2,440 0.0 0.0   EBIT   0.0 0.0 392 2,501 813 2,056 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 107.7 1,735.5 569.1 1,138.5 0.0 0.0   Net earnings   0.0 0.0 84.1 1,331.9 504.5 977.6 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 108 1,735 569 1,138 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 31,140 56,439 57,250 104,721 0.0 0.0   Shareholders equity total   0.0 0.0 184 6,942 7,630 18,200 2,948 2,948   Interest-bearing liabilities   0.0 0.0 29,709 47,735 50,277 85,467 0.0 0.0   Balance sheet total (assets)   0.0 0.0 31,140 58,537 60,168 110,575 2,948 2,948   Net Debt   0.0 0.0 29,709 47,735 50,277 85,467 -2,948 -2,948     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 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   0.0 0.0 418 4,187 3,031 4,458 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 901.9% -27.6% 47.1% -100.0% 0.0%   Employees   0 0 0 3 4 5 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 33.3% 25.0% -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)   0 0 31,140 58,537 60,168 110,575 2,948 2,948   Balance sheet change%   0.0% 0.0% 0.0% 88.0% 2.8% 83.8% -97.3% 0.0%   Added value   0.0 0.0 417.9 2,913.6 1,225.9 2,760.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 31,114 19,459 5,524 37,359 -79,927 -15,202   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 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 (%)   0.0% 0.0% 93.9% 59.7% 26.8% 46.1% 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 %   0.0% 0.0% 1.3% 5.6% 2.7% 2.5% 0.0% 0.0%   ROI %   0.0% 0.0% 1.3% 5.8% 2.7% 2.5% 0.0% 0.0%   ROE %   0.0% 0.0% 45.7% 37.4% 6.9% 7.6% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 0.6% 11.9% 12.7% 16.5% 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, %   0.0% 0.0% 7,108.3% 3,344.2% 4,424.9% 3,502.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 16,133.2% 687.6% 658.9% 469.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 1.9% 2.0% 2.1% 1.4% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.1 0.1 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.1 0.1 0.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 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   0.0 0.0 -12,665.7 -19,915.9 -20,740.9 -46,423.2 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 N/A 2019 N/A 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 0 971 306 552 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 476 284 488 0 0   EBIT / employee   0 0 0 834 203 411 0 0   Net earnings / employee   0 0 0 444 126 196 0 0