Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANSK ANHÆNGERTRÆK GDW A/S

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   8.6% 13.7% 9.2% 8.0% 8.0% 6.1% 18.5% 18.3%   Credit score (0-100)   30 17 27 29 30 32 1 1   Credit rating   B B B B B BB B B   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,967 2,118 2,066 2,610 2,322 2,718 0.0 0.0   EBITDA   101 269 187 533 159 497 0.0 0.0   EBIT   66.0 212 127 445 120 463 0.0 0.0   Pre-tax profit (PTP)   -116.0 47.0 -25.0 305.0 -9.0 271.6 0.0 0.0   Net earnings   -98.0 28.0 -24.0 236.0 -8.0 200.9 0.0 0.0   Pre-tax profit without non-rec. items   -116 47.0 -25.0 305 -9.0 272 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   99.0 158 103 51.0 27.0 5.2 0.0 0.0   Shareholders equity total   201 229 205 440 432 634 134 134   Interest-bearing liabilities   593 412 1,049 1,559 1,146 1,638 0.0 0.0   Balance sheet total (assets)   5,620 5,204 4,570 5,415 4,168 5,412 134 134   Net Debt   573 404 1,039 1,532 1,089 1,604 -134 -134     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   1,967 2,118 2,066 2,610 2,322 2,718 0.0 0.0   Gross profit growth   22.8% 7.7% -2.5% 26.3% -11.0% 17.0% -100.0% 0.0%   Employees   5 5 5 5 5 5 0 0   Employee growth %   25.0% 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)   5,620 5,204 4,570 5,415 4,168 5,412 134 134   Balance sheet change%   -0.1% -7.4% -12.2% 18.5% -23.0% 29.8% -97.5% 0.0%   Added value   101.0 269.0 187.0 533.0 208.0 497.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -68 2 -115 -140 -63 -56 -5 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   3.4% 10.0% 6.1% 17.0% 5.2% 17.0% 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 %   1.2% 4.0% 2.6% 8.9% 2.6% 9.7% 0.0% 0.0%   ROI %   7.0% 30.0% 12.4% 22.5% 5.2% 19.6% 0.0% 0.0%   ROE %   -39.3% 13.0% -11.1% 73.2% -1.8% 37.7% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   3.6% 4.4% 4.5% 8.1% 10.4% 11.7% 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, %   567.3% 150.2% 555.6% 287.4% 684.9% 322.5% 0.0% 0.0%   Gearing %   295.0% 179.9% 511.7% 354.3% 265.3% 258.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   25.8% 33.4% 20.8% 10.8% 9.8% 13.8% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.5 0.5 0.6 0.8 0.6 0.6 0.0 0.0   Current Ratio   1.0 1.0 1.1 1.2 1.3 1.2 0.0 0.0   Cash and cash equivalent   20.0 8.0 10.0 27.0 57.0 34.2 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   102.0 71.0 248.0 953.0 1,063.0 849.2 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   20 54 37 107 42 99 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   20 54 37 107 32 99 0 0   EBIT / employee   13 42 25 89 24 93 0 0   Net earnings / employee   -20 6 -5 47 -2 40 0 0