Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Dansk Miljø Consult 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  2019 2019/7 2020 2020/7 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 2025e N/A 2026e N/A Bankruptcy risk for industry   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   7.8% 11.2% 5.2% 3.7% 2.3% 1.8% 18.8% 18.4%   Credit score (0-100)   33 21 41 51 63 72 7 8   Credit rating   BB BB BBB BBB BBB A B B   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.1 1.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/7 2020 2020/7 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   198 42.9 2,045 5,548 7,049 5,254 0.0 0.0   EBITDA   198 -62.2 399 1,327 2,249 721 0.0 0.0   EBIT   193 -66.8 394 1,327 2,249 717 0.0 0.0   Pre-tax profit (PTP)   192.0 -69.1 399.4 1,314.6 2,240.2 691.8 0.0 0.0   Net earnings   149.5 -67.0 314.4 993.4 1,692.2 498.4 0.0 0.0   Pre-tax profit without non-rec. items   192 -69.1 399 1,315 2,240 692 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/7 2020 2020/7 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 2025e N/A 2026e N/A Tangible assets total   9.3 4.7 0.0 0.0 0.0 86.2 0.0 0.0   Shareholders equity total   234 16.6 331 595 1,747 595 5.2 5.2   Interest-bearing liabilities   1.6 89.7 11.4 97.5 159 195 0.0 0.0   Balance sheet total (assets)   569 212 1,668 2,285 4,181 2,324 5.2 5.2   Net Debt   -56.9 -48.4 -455 -1,358 -2,761 -718 -5.2 -5.2     See the entire balance sheet 1000.0 Volume  2019 2019/7 2020 2020/7 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 2025e N/A 2026e 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   198 42.9 2,045 5,548 7,049 5,254 0.0 0.0   Gross profit growth   447.0% -78.3% 4,671.8% 171.3% 27.1% -25.5% -100.0% 0.0%   Employees   0 0 2 3 3 3 0 0   Employee growth %   0.0% 0.0% 0.0% 50.0% 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)   569 212 1,668 2,285 4,181 2,324 5 5   Balance sheet change%   433.0% -62.8% 687.9% 36.9% 83.0% -44.4% -99.8% 0.0%   Added value   197.7 -62.2 398.5 1,326.7 2,248.8 720.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -9 -9 -9 0 0 82 -86 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2019 2019/7 2020 2020/7 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 2025e N/A 2026e 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 (%)   97.6% -156.0% 19.3% 23.9% 31.9% 13.6% 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 %   57.1% -17.1% 43.3% 67.1% 69.6% 22.1% 0.0% 0.0%   ROI %   120.1% -38.9% 176.7% 246.2% 167.9% 51.0% 0.0% 0.0%   ROE %   94.1% -53.6% 180.9% 214.7% 144.5% 42.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/7 2020 2020/7 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 2025e N/A 2026e N/A Equity ratio %   41.1% 7.8% 19.8% 26.0% 41.8% 25.6% 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, %   -28.8% 77.9% -114.1% -102.3% -122.8% -99.7% 0.0% 0.0%   Gearing %   0.7% 541.1% 3.4% 16.4% 9.1% 32.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   135.5% 4.9% 15.2% 23.2% 7.0% 15.1% 0.0% 0.0%   1000.0 Liquidity  2019 2019/7 2020 2020/7 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 2025e N/A 2026e N/A Quick Ratio   1.9 1.4 1.3 1.7 2.2 1.5 0.0 0.0   Current Ratio   1.9 1.4 1.3 1.7 2.2 1.5 0.0 0.0   Cash and cash equivalent   58.5 138.1 466.1 1,455.2 2,919.7 913.1 0.0 0.0   1000.0 Capital use efficiency  2019 2019/7 2020 2020/7 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 2025e N/A 2026e 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   266.9 54.3 416.0 916.6 2,317.3 721.8 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  2019 2019/7 2020 2020/7 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 199 442 750 240 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 199 442 750 240 0 0   EBIT / employee   0 0 197 442 750 239 0 0   Net earnings / employee   0 0 157 331 564 166 0 0