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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8%   Bankruptcy risk   1.1% 1.1% 1.1% 1.2% 1.1% 1.1% 5.5% 5.1%   Credit score (0-100)   85 84 83 82 83 85 41 43   Credit rating   A A A A A A BBB BBB   Credit limit (kDKK)   1,679.1 1,987.0 2,613.2 1,541.9 2,472.5 2,960.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   47,380 44,372 56,914 48,685 54,768 53,860 0.0 0.0   EBITDA   13,222 12,447 26,293 16,746 23,007 23,789 0.0 0.0   EBIT   10,504 10,016 24,300 15,134 21,683 22,274 0.0 0.0   Pre-tax profit (PTP)   10,031.8 9,577.1 24,059.9 14,815.5 21,024.2 21,491.6 0.0 0.0   Net earnings   7,809.0 7,466.4 18,116.8 11,231.4 16,426.0 16,761.2 0.0 0.0   Pre-tax profit without non-rec. items   10,032 9,577 24,060 14,815 21,024 21,492 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   6,886 5,512 6,298 5,229 5,173 6,631 0.0 0.0   Shareholders equity total   34,496 34,459 45,575 38,807 44,233 44,994 27,994 27,994   Interest-bearing liabilities   25,256 25,560 19,854 22,950 10,542 13,426 0.0 0.0   Balance sheet total (assets)   89,871 79,701 81,115 79,656 70,177 74,780 27,994 27,994   Net Debt   25,198 25,409 19,720 22,743 10,375 13,281 -27,894 -27,894     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   47,380 44,372 56,914 48,685 54,768 53,860 0.0 0.0   Gross profit growth   0.9% -6.3% 28.3% -14.5% 12.5% -1.7% -100.0% 0.0%   Employees   81 73 70 66 66 57 0 0   Employee growth %   -3.6% -9.9% -4.1% -5.7% 0.0% -13.6% -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)   89,871 79,701 81,115 79,656 70,177 74,780 27,994 27,994   Balance sheet change%   9.5% -11.3% 1.8% -1.8% -11.9% 6.6% -62.6% 0.0%   Added value   13,222.1 12,447.3 26,293.2 16,746.1 23,295.1 23,789.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -4,346 -4,155 -1,415 -2,731 -1,430 -107 -6,631 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   22.2% 22.6% 42.7% 31.1% 39.6% 41.4% 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 %   12.2% 11.8% 30.3% 18.9% 29.0% 30.8% 0.0% 0.0%   ROI %   18.8% 16.6% 38.6% 23.8% 37.0% 39.0% 0.0% 0.0%   ROE %   21.9% 21.7% 45.3% 26.6% 39.6% 37.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   38.4% 43.2% 56.2% 48.7% 63.0% 60.2% 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, %   190.6% 204.1% 75.0% 135.8% 45.1% 55.8% 0.0% 0.0%   Gearing %   73.2% 74.2% 43.6% 59.1% 23.8% 29.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.4% 1.8% 1.2% 1.8% 4.2% 7.1% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.5 0.6 1.0 0.7 0.8 1.1 0.0 0.0   Current Ratio   1.4 1.6 2.0 1.8 2.5 2.3 0.0 0.0   Cash and cash equivalent   58.2 150.5 133.5 207.0 167.7 144.4 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   24,265.1 26,077.1 36,307.7 31,453.4 37,223.0 36,721.6 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   163 171 376 254 353 417 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   163 171 376 254 349 417 0 0   EBIT / employee   130 137 347 229 329 391 0 0   Net earnings / employee   96 102 259 170 249 294 0 0