Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MALERFIRMA DAUGAARD 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   6.4% 6.4% 6.4% 6.4% 6.4% 6.4% 6.4% 6.4%   Bankruptcy risk   2.4% 2.6% 2.6% 3.6% 2.5% 2.5% 17.5% 17.5%   Credit score (0-100)   65 61 60 52 61 62 9 9   Credit rating   BBB BBB BBB BBB BBB BBB 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)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,206 1,010 896 756 786 852 0.0 0.0   EBITDA   328 468 398 90.8 237 308 0.0 0.0   EBIT   328 468 398 90.8 237 308 0.0 0.0   Pre-tax profit (PTP)   322.6 457.3 391.2 81.6 236.5 308.7 0.0 0.0   Net earnings   250.2 355.3 304.1 62.4 183.3 239.5 0.0 0.0   Pre-tax profit without non-rec. items   323 457 391 81.6 237 309 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   490 546 550 312 346 385 10.1 10.1   Interest-bearing liabilities   151 245 212 154 312 211 0.0 0.0   Balance sheet total (assets)   839 1,284 1,120 574 929 981 10.1 10.1   Net Debt   -544 -908 -719 -380 -390 -422 -10.1 -10.1     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   1,206 1,010 896 756 786 852 0.0 0.0   Gross profit growth   31.6% -16.2% -11.3% -15.6% 3.9% 8.5% -100.0% 0.0%   Employees   3 1 1 1 1 1 0 0   Employee growth %   0.0% -66.7% 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)   839 1,284 1,120 574 929 981 10 10   Balance sheet change%   7.9% 53.0% -12.7% -48.7% 61.8% 5.6% -99.0% 0.0%   Added value   328.5 468.0 397.6 90.8 236.7 307.7 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   4.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   27.2% 46.3% 44.4% 12.0% 30.1% 36.1% 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 %   40.6% 44.1% 33.1% 10.7% 31.5% 32.4% 0.0% 0.0%   ROI %   58.1% 65.3% 51.2% 14.8% 42.1% 49.4% 0.0% 0.0%   ROE %   60.2% 68.6% 55.5% 14.5% 55.7% 65.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   58.5% 42.5% 49.1% 54.4% 37.2% 39.3% 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, %   -165.6% -194.0% -180.9% -418.1% -165.0% -137.3% 0.0% 0.0%   Gearing %   30.8% 45.0% 38.5% 49.4% 90.2% 54.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.9% 5.4% 2.8% 5.0% 0.1% 0.4% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   2.9 2.0 2.3 2.3 1.7 1.8 0.0 0.0   Current Ratio   2.9 2.0 2.3 2.4 1.8 1.9 0.0 0.0   Cash and cash equivalent   695.0 1,153.1 931.1 534.0 702.0 633.8 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   550.8 642.8 637.0 331.5 398.7 454.2 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   109 468 398 91 237 308 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   109 468 398 91 237 308 0 0   EBIT / employee   109 468 398 91 237 308 0 0   Net earnings / employee   83 355 304 62 183 240 0 0