Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MALERFIRMA DAUGAARD ApS

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% 6.4% 6.4%   Bankruptcy risk   5.0% 3.7% 3.9% 3.9% 5.3% 3.8% 25.8% 25.5%   Credit score (0-100)   45 53 50 49 42 51 1 1   Credit rating   BB BB BB BB BB BB C C   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   916 1,206 1,010 896 756 786 0.0 0.0   EBITDA   61.2 328 468 398 90.8 237 0.0 0.0   EBIT   61.2 328 468 398 90.8 237 0.0 0.0   Pre-tax profit (PTP)   56.7 322.6 457.3 391.2 81.6 236.5 0.0 0.0   Net earnings   42.9 250.2 355.3 304.1 62.4 183.3 0.0 0.0   Pre-tax profit without non-rec. items   56.7 323 457 391 81.6 237 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   340 490 546 550 312 346 20.5 20.5   Interest-bearing liabilities   150 151 245 212 154 312 0.0 0.0   Balance sheet total (assets)   778 839 1,284 1,120 574 929 20.5 20.5   Net Debt   -589 -544 -908 -719 -380 -390 -20.5 -20.5     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   916 1,206 1,010 896 756 786 0.0 0.0   Gross profit growth   -22.6% 31.6% -16.2% -11.3% -15.6% 3.9% -100.0% 0.0%   Employees   3 3 1 1 1 1 0 0   Employee growth %   0.0% 0.0% -66.7% 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)   778 839 1,284 1,120 574 929 21 21   Balance sheet change%   -16.8% 7.9% 53.0% -12.7% -48.7% 61.8% -97.8% 0.0%   Added value   61.2 328.5 468.0 397.6 90.8 236.7 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 0 0 0 0 0 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 5.0 5.0 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 (%)   6.7% 27.2% 46.3% 44.4% 12.0% 30.1% 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 %   7.1% 40.6% 44.1% 33.1% 10.7% 31.5% 0.0% 0.0%   ROI %   12.4% 58.1% 65.3% 51.2% 14.8% 42.1% 0.0% 0.0%   ROE %   11.6% 60.2% 68.6% 55.5% 14.5% 55.7% 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 %   43.7% 58.5% 42.5% 49.1% 54.4% 37.2% 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, %   -962.8% -165.6% -194.0% -180.9% -418.1% -165.0% 0.0% 0.0%   Gearing %   43.9% 30.8% 45.0% 38.5% 49.4% 90.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.6% 3.9% 5.4% 2.8% 5.0% 0.1% 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   1.8 2.9 2.0 2.3 2.3 1.7 0.0 0.0   Current Ratio   1.8 2.9 2.0 2.3 2.4 1.8 0.0 0.0   Cash and cash equivalent   738.5 695.0 1,153.1 931.1 534.0 702.0 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   347.0 550.8 642.8 637.0 331.5 398.7 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   20 109 468 398 91 237 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   20 109 468 398 91 237 0 0   EBIT / employee   20 109 468 398 91 237 0 0   Net earnings / employee   14 83 355 304 62 183 0 0