Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANA INDUSTRIES HOLDING 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  2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024 2025/4 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.0% 1.1% 1.0% 1.0% 1.1% 1.3% 7.7% 7.7%   Credit score (0-100)   87 83 87 86 83 80 32 32   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   953.6 740.1 1,559.7 1,355.6 1,245.7 407.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024 2025/4 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -29.0 -47.0 -23.0 -23.0 -24.0 -24.1 0.0 0.0   EBITDA   -29.0 -47.0 -23.0 -23.0 -24.0 -24.1 0.0 0.0   EBIT   -29.0 -47.0 -23.0 -23.0 -24.0 -24.1 0.0 0.0   Pre-tax profit (PTP)   1,315.0 7,974.0 3,960.0 1,209.0 6,796.0 3,352.4 0.0 0.0   Net earnings   1,265.0 6,451.0 3,838.0 1,107.0 5,878.0 3,006.1 0.0 0.0   Pre-tax profit without non-rec. items   1,315 7,974 3,960 1,209 6,796 3,352 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024 2025/4 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   17,360 22,311 24,650 24,257 29,386 28,046 22,978 22,978   Interest-bearing liabilities   1,553 996 475 493 979 360 0.0 0.0   Balance sheet total (assets)   19,679 25,099 26,136 25,185 32,493 28,429 22,978 22,978   Net Debt   -11,978 -17,173 -16,010 -17,404 -21,590 -19,874 -22,978 -22,978     See the entire balance sheet 1000.0 Volume  2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024 2025/4 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   -29.0 -47.0 -23.0 -23.0 -24.0 -24.1 0.0 0.0   Gross profit growth   27.5% -62.1% 51.1% 0.0% -4.3% -0.6% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   19,679 25,099 26,136 25,185 32,493 28,429 22,978 22,978   Balance sheet change%   -2.4% 27.5% 4.1% -3.6% 29.0% -12.5% -19.2% 0.0%   Added value   -29.0 -47.0 -23.0 -23.0 -24.0 -24.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -4.0 -5.0 -5.0 -5.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024 2025/4 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   16.8% 37.0% 24.4% 5.0% 23.7% 11.1% 0.0% 0.0%   ROI %   17.7% 39.2% 25.8% 5.2% 24.8% 11.5% 0.0% 0.0%   ROE %   7.2% 32.5% 16.3% 4.5% 21.9% 10.5% 0.0% 0.0%   1000.0 Solidity  2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024 2025/4 2025e N/A 2026e N/A Equity ratio %   88.2% 88.9% 94.3% 96.3% 90.4% 98.7% 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, %   41,303.4% 36,538.3% 69,608.7% 75,669.6% 89,958.3% 82,352.1% 0.0% 0.0%   Gearing %   8.9% 4.5% 1.9% 2.0% 3.3% 1.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   138.0% 23.9% 310.4% 17.6% 4.1% 5.3% 0.0% 0.0%   1000.0 Liquidity  2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024 2025/4 2025e N/A 2026e N/A Quick Ratio   6.8 7.5 13.0 21.7 8.2 58.0 0.0 0.0   Current Ratio   6.8 7.5 13.0 21.7 8.2 58.0 0.0 0.0   Cash and cash equivalent   13,531.0 18,169.0 16,485.0 17,897.0 22,569.0 20,234.2 0.0 0.0   1000.0 Capital use efficiency  2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024 2025/4 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   -330.0 305.0 1,843.0 2,213.0 2,878.0 1,718.2 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 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024 2025/4 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0