Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MURERFIRMAET DAMGAARD 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5%   Bankruptcy risk   3.9% 4.3% 3.3% 3.8% 3.9% 5.0% 12.0% 11.7%   Credit score (0-100)   52 49 54 50 50 43 20 20   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   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)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,055 1,082 1,351 1,058 1,271 589 0.0 0.0   EBITDA   151 -14.1 287 -82.6 194 -146 0.0 0.0   EBIT   104 -53.2 257 -92.5 189 -186 0.0 0.0   Pre-tax profit (PTP)   92.9 -62.1 247.9 -100.5 180.7 -192.9 0.0 0.0   Net earnings   71.5 -49.8 193.2 -79.0 139.3 -153.6 0.0 0.0   Pre-tax profit without non-rec. items   92.9 -62.1 248 -101 181 -193 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   230 333 303 293 288 460 0.0 0.0   Shareholders equity total   649 599 792 713 852 699 574 574   Interest-bearing liabilities   41.7 17.5 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   979 1,136 1,141 1,070 1,216 913 574 574   Net Debt   -188 -258 -235 -310 -294 -112 -574 -574     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1,055 1,082 1,351 1,058 1,271 589 0.0 0.0   Gross profit growth   7.1% 2.6% 24.8% -21.7% 20.1% -53.7% -100.0% 0.0%   Employees   2 2 3 3 3 3 0 0   Employee growth %   -33.3% 0.0% 50.0% 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)   979 1,136 1,141 1,070 1,216 913 574 574   Balance sheet change%   -9.4% 16.1% 0.4% -6.2% 13.7% -25.0% -37.1% 0.0%   Added value   150.8 -14.1 287.1 -82.6 199.3 -145.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -94 64 -61 -20 -10 132 -460 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 1.0 -1.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   9.8% -4.9% 19.0% -8.7% 14.9% -31.6% 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 %   10.1% -5.0% 22.5% -8.4% 16.6% -17.5% 0.0% 0.0%   ROI %   15.6% -8.1% 36.3% -12.3% 24.2% -24.0% 0.0% 0.0%   ROE %   11.7% -8.0% 27.8% -10.5% 17.8% -19.8% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   66.3% 52.7% 69.4% 66.6% 70.1% 76.6% 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, %   -125.0% 1,827.9% -81.8% 375.4% -151.2% 77.0% 0.0% 0.0%   Gearing %   6.4% 2.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   20.2% 30.3% 98.7% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   2.2 1.4 2.2 2.0 2.3 1.8 0.0 0.0   Current Ratio   2.4 1.5 2.4 2.2 2.6 2.1 0.0 0.0   Cash and cash equivalent   230.1 275.2 234.9 310.1 294.0 112.3 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   437.1 265.5 494.0 420.1 564.4 238.7 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   75 -7 96 -28 66 -49 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   75 -7 96 -28 65 -49 0 0   EBIT / employee   52 -27 86 -31 63 -62 0 0   Net earnings / employee   36 -25 64 -26 46 -51 0 0