Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

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

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   3.1% 3.1% 3.1% 3.1% 3.1% 3.1% 3.1% 3.1%   Bankruptcy risk   0.5% 0.5% 0.4% 0.5% 0.5% 0.5% 5.0% 4.9%   Credit score (0-100)   99 99 100 99 99 99 44 44   Credit rating   AAA AAA AAA AAA AAA AAA BBB BBB   Credit limit (kDKK)   5,007.9 4,840.1 4,772.2 6,681.5 5,490.6 6,434.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   46,953 47,380 44,372 56,914 48,685 54,768 0.0 0.0   EBITDA   12,295 13,222 12,447 26,293 16,746 23,007 0.0 0.0   EBIT   9,482 10,504 10,016 24,300 15,134 21,683 0.0 0.0   Pre-tax profit (PTP)   9,460.3 10,031.8 9,577.1 24,059.9 14,815.5 21,024.2 0.0 0.0   Net earnings   7,445.8 7,809.0 7,466.4 18,116.8 11,231.4 16,426.0 0.0 0.0   Pre-tax profit without non-rec. items   9,460 10,032 9,577 24,060 14,815 21,024 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   8,164 6,886 5,512 6,298 5,229 5,173 0.0 0.0   Shareholders equity total   36,687 34,496 34,459 45,575 38,807 44,233 27,233 27,233   Interest-bearing liabilities   14,528 25,256 25,560 19,854 22,950 10,542 0.0 0.0   Balance sheet total (assets)   82,108 89,871 79,701 81,115 79,656 70,177 27,233 27,233   Net Debt   14,473 25,198 25,409 19,720 22,743 10,375 -27,083 -27,083     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   46,953 47,380 44,372 56,914 48,685 54,768 0.0 0.0   Gross profit growth   -16.1% 0.9% -6.3% 28.3% -14.5% 12.5% -100.0% 0.0%   Employees   84 81 73 70 66 66 0 0   Employee growth %   0.0% -3.6% -9.9% -4.1% -5.7% 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)   82,108 89,871 79,701 81,115 79,656 70,177 27,233 27,233   Balance sheet change%   10.8% 9.5% -11.3% 1.8% -1.8% -11.9% -61.2% 0.0%   Added value   12,295.4 13,222.1 12,447.3 26,293.2 17,127.1 23,007.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -4,478 -4,346 -4,155 -1,415 -2,731 -1,430 -5,173 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   20.2% 22.2% 22.6% 42.7% 31.1% 39.6% 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 %   12.6% 12.2% 11.8% 30.3% 18.9% 29.0% 0.0% 0.0%   ROI %   20.3% 18.8% 16.6% 38.6% 23.8% 37.0% 0.0% 0.0%   ROE %   21.1% 21.9% 21.7% 45.3% 26.6% 39.6% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   44.7% 38.4% 43.2% 56.2% 48.7% 63.0% 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, %   117.7% 190.6% 204.1% 75.0% 135.8% 45.1% 0.0% 0.0%   Gearing %   39.6% 73.2% 74.2% 43.6% 59.1% 23.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.1% 2.4% 1.8% 1.2% 1.8% 4.2% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.4 0.5 0.6 1.0 0.7 0.8 0.0 0.0   Current Ratio   1.5 1.4 1.6 2.0 1.8 2.5 0.0 0.0   Cash and cash equivalent   55.4 58.2 150.5 133.5 207.0 167.7 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   24,465.2 24,265.1 26,077.1 36,307.7 31,453.4 37,223.0 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   146 163 171 376 260 349 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   146 163 171 376 254 349 0 0   EBIT / employee   113 130 137 347 229 329 0 0   Net earnings / employee   89 96 102 259 170 249 0 0