Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANSK NATURSTEN 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 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.9% 1.9%   Bankruptcy risk   1.0% 0.0% 0.0% 0.0% 0.6% 0.9% 5.0% 4.9%   Credit score (0-100)   87 0 0 0 98 89 44 44   Credit rating   A N/A N/A N/A AA A BBB BBB   Credit limit (kDKK)   2,452.6 0.0 0.0 0.0 11,664.1 9,756.6 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 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   19,329 0.0 0.0 0.0 58,402 69,684 0.0 0.0   EBITDA   7,740 0.0 0.0 0.0 35,015 48,135 0.0 0.0   EBIT   7,371 0.0 0.0 0.0 31,195 43,751 0.0 0.0   Pre-tax profit (PTP)   6,851.0 0.0 0.0 0.0 34,545.0 47,934.0 0.0 0.0   Net earnings   5,221.0 0.0 0.0 0.0 27,612.0 38,142.0 0.0 0.0   Pre-tax profit without non-rec. items   6,851 0.0 0.0 0.0 34,545 47,934 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   693 0.0 0.0 0.0 15,309 20,586 0.0 0.0   Shareholders equity total   40,426 0.0 0.0 0.0 94,480 94,070 80,248 80,248   Interest-bearing liabilities   45,637 0.0 0.0 0.0 6,306 46,564 0.0 0.0   Balance sheet total (assets)   117,338 0.0 0.0 0.0 156,379 228,729 80,248 80,248   Net Debt   41,573 0.0 0.0 0.0 6,262 45,399 -79,954 -79,954     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 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   19,329 0.0 0.0 0.0 58,402 69,684 0.0 0.0   Gross profit growth   -3.8% -100.0% 0.0% 0.0% 0.0% 19.3% -100.0% 0.0%   Employees   16 0 0 0 26 26 0 0   Employee growth %   14.3% -100.0% 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)   117,338 0 0 0 156,379 228,729 80,248 80,248   Balance sheet change%   13.1% -100.0% 0.0% 0.0% 0.0% 46.3% -64.9% 0.0%   Added value   7,740.0 0.0 0.0 0.0 31,195.0 48,135.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -694 -693 0 0 11,853 823 -20,586 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 0.0 0.0 0.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 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 (%)   38.1% 0.0% 0.0% 0.0% 53.4% 62.8% 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% 0.0% 0.0% 0.0% 22.7% 25.5% 0.0% 0.0%   ROI %   9.6% 0.0% 0.0% 0.0% 33.8% 38.5% 0.0% 0.0%   ROE %   13.7% 0.0% 0.0% 0.0% 29.2% 40.5% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   34.5% 0.0% 0.0% 0.0% 60.8% 42.7% 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, %   537.1% 0.0% 0.0% 0.0% 17.9% 94.3% 0.0% 0.0%   Gearing %   112.9% 0.0% 0.0% 0.0% 6.7% 49.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.3% 0.0% 0.0% 0.0% 28.6% 4.5% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.1 0.0 0.0 0.0 1.8 1.4 0.0 0.0   Current Ratio   1.5 0.0 0.0 0.0 2.3 1.6 0.0 0.0   Cash and cash equivalent   4,064.0 0.0 0.0 0.0 44.0 1,165.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 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   38,904.0 0.0 0.0 0.0 74,480.0 70,860.0 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 N/A 2020 N/A 2021 N/A 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   484 0 0 0 1,200 1,851 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   484 0 0 0 1,347 1,851 0 0   EBIT / employee   461 0 0 0 1,200 1,683 0 0   Net earnings / employee   326 0 0 0 1,062 1,467 0 0