Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DACMATECH 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.2% 2.2%   Bankruptcy risk   0.7% 0.7% 0.6% 0.9% 0.6% 0.6% 6.7% 6.5%   Credit score (0-100)   95 96 96 88 97 96 36 36   Credit rating   AA AA AA A AA AA BBB BBB   Credit limit (kDKK)   629.7 825.4 774.6 595.4 1,292.9 1,332.4 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   4,173 5,279 4,224 3,348 6,997 6,214 0.0 0.0   EBITDA   1,718 2,588 1,437 770 4,029 2,509 0.0 0.0   EBIT   1,128 2,078 986 346 3,713 2,181 0.0 0.0   Pre-tax profit (PTP)   1,105.4 2,039.7 966.6 338.2 3,432.2 2,319.2 0.0 0.0   Net earnings   964.1 1,590.8 752.6 261.5 2,673.9 1,804.7 0.0 0.0   Pre-tax profit without non-rec. items   1,105 2,040 967 338 3,432 2,319 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   4,929 4,858 5,477 5,511 5,378 5,973 0.0 0.0   Shareholders equity total   5,061 6,052 6,680 6,816 9,390 11,095 10,495 10,495   Interest-bearing liabilities   1,415 1,267 618 415 564 380 0.0 0.0   Balance sheet total (assets)   7,477 8,562 8,577 8,575 13,477 14,112 10,495 10,495   Net Debt   519 -423 -348 -1,120 -2,147 -1,659 -10,495 -10,495     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   4,173 5,279 4,224 3,348 6,997 6,214 0.0 0.0   Gross profit growth   87.3% 26.5% -20.0% -20.8% 109.0% -11.2% -100.0% 0.0%   Employees   0 4 5 5 5 5 0 0   Employee growth %   0.0% 0.0% 25.0% 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)   7,477 8,562 8,577 8,575 13,477 14,112 10,495 10,495   Balance sheet change%   6.2% 14.5% 0.2% -0.0% 57.2% 4.7% -25.6% 0.0%   Added value   1,718.3 2,588.1 1,436.8 770.0 4,136.4 2,509.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,124 -582 168 -389 -449 267 -5,973 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 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 (%)   27.0% 39.4% 23.3% 10.3% 53.1% 35.1% 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 %   15.6% 25.9% 11.6% 4.2% 33.8% 17.0% 0.0% 0.0%   ROI %   18.2% 29.4% 13.2% 4.8% 41.6% 21.0% 0.0% 0.0%   ROE %   21.1% 28.6% 11.8% 3.9% 33.0% 17.6% 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 %   67.7% 70.7% 77.9% 79.5% 69.7% 78.6% 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, %   30.2% -16.3% -24.2% -145.5% -53.3% -66.1% 0.0% 0.0%   Gearing %   28.0% 20.9% 9.2% 6.1% 6.0% 3.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.9% 3.0% 3.1% 4.1% 59.5% 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   2.1 2.3 2.3 1.9 1.8 2.7 0.0 0.0   Current Ratio   2.4 2.4 2.3 2.0 2.1 3.0 0.0 0.0   Cash and cash equivalent   896.0 1,689.5 966.1 1,535.4 2,711.0 2,039.2 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   1,481.6 1,720.0 970.2 1,105.4 3,106.5 4,240.7 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 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   0 647 287 154 827 502 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 647 287 154 806 502 0 0   EBIT / employee   0 519 197 69 743 436 0 0   Net earnings / employee   0 398 151 52 535 361 0 0