Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANJORD A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 2018/9 2019 2019/9 2020 N/A 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% 2.4% 2.4%   Bankruptcy risk   2.6% 4.4% 0.0% 2.1% 0.5% 0.6% 7.0% 6.9%   Credit score (0-100)   63 49 0 66 98 97 34 35   Credit rating   BBB BBB N/A A AA AA BBB BBB   Credit limit (kDKK)   0.2 0.0 7,614.6 5.9 6,767.3 6,355.9 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 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   217,484 0 0 0 0 0 0 0   Gross profit   35,434 11,234 24,585 20,415 21,805 17,139 0.0 0.0   EBITDA   -73.0 11,234 24,585 20,415 8,831 6,266 0.0 0.0   EBIT   -73.0 11,234 24,585 20,415 8,831 6,266 0.0 0.0   Pre-tax profit (PTP)   1,806.0 -6,227.0 8,391.0 6,212.0 8,801.6 6,000.5 0.0 0.0   Net earnings   1,806.0 -6,227.0 8,391.0 6,212.0 6,728.8 4,561.7 0.0 0.0   Pre-tax profit without non-rec. items   -73.0 11,234 24,585 20,415 8,802 6,001 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 N/A 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 81,424 82,258 0.0 0.0   Shareholders equity total   57,749 51,521 59,912 60,124 60,852 59,414 51,414 51,414   Interest-bearing liabilities   0.0 0.0 0.0 0.0 19,573 12,327 0.0 0.0   Balance sheet total (assets)   199,669 184,022 195,518 186,438 163,710 151,645 51,414 51,414   Net Debt   0.0 0.0 0.0 0.0 19,160 11,856 -51,414 -51,414     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   217,484 0 0 0 0 0 0 0   Net sales growth   -12.1% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   35,434 11,234 24,585 20,415 21,805 17,139 0.0 0.0   Gross profit growth   -23.2% -68.3% 118.8% -17.0% 6.8% -21.4% -100.0% 0.0%   Employees   214 205 195 186 167 165 0 0   Employee growth %   0.0% -4.2% -4.9% -4.6% -10.2% -1.2% -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)   199,669 184,022 195,518 186,438 163,710 151,645 51,414 51,414   Balance sheet change%   -4.4% -7.8% 6.2% -4.6% -12.2% -7.4% -66.1% 0.0%   Added value   -73.0 11,234.0 24,585.0 20,415.0 8,831.5 6,266.2 0.0 0.0   Added value %     0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -79,293 0 0 0 81,424 834 -82,258 0   Net sales trend   -2.0 -3.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 N/A 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 (%)   -0.2% 100.0% 100.0% 100.0% 40.5% 36.6% 0.0% 0.0%   Net Earnings %   0.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.8% 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% 5.9% 13.0% 10.7% 5.1% 4.0% 0.0% 0.0%   ROI %   -0.0% 5.9% 13.0% 10.7% 5.9% 6.1% 0.0% 0.0%   ROE %   2.9% -11.4% 15.1% 10.4% 11.1% 7.6% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   100.0% 100.0% 100.0% 100.0% 38.9% 41.1% 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% 0.0% 0.0% 216.9% 189.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 32.2% 20.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.6% 1.9% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.0 1.3 1.1 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 1.1 1.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 413.3 471.3 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 N/A 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   0.0 0.0 0.0 0.0 10,331.5 -169.6 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 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   1,016 0 0 0 0 0 0 0   Added value / employee   -0 55 126 110 53 38 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -0 55 126 110 53 38 0 0   EBIT / employee   -0 55 126 110 53 38 0 0   Net earnings / employee   8 -30 43 33 40 28 0 0