Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DOGMAN ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 2.1% 2.1%   Bankruptcy risk   3.1% 4.0% 3.3% 3.4% 5.3% 6.8% 6.3% 6.3%   Credit score (0-100)   58 51 54 52 41 34 38 38   Credit rating   BBB BBB BBB BBB BBB BBB BBB BBB   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 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 12,027 12,732 12,732 12,732   Gross profit   1,506 1,553 2,304 3,639 3,340 3,409 0.0 0.0   EBITDA   1,030 1,493 2,093 3,090 2,821 2,637 0.0 0.0   EBIT   1,030 1,493 2,093 3,090 2,821 2,637 0.0 0.0   Pre-tax profit (PTP)   1,032.0 1,490.0 2,089.0 3,289.5 3,047.9 2,861.8 0.0 0.0   Net earnings   803.0 1,160.0 1,626.0 2,562.0 2,371.1 2,227.1 0.0 0.0   Pre-tax profit without non-rec. items   1,032 1,490 2,089 3,290 3,048 2,862 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,438 2,599 4,224 6,786 9,157 11,384 11,259 11,259   Interest-bearing liabilities   89.0 251 408 1,344 1,501 610 0.0 0.0   Balance sheet total (assets)   2,707 4,078 7,108 10,244 12,461 13,848 11,259 11,259   Net Debt   89.0 251 408 1,344 263 -1,064 -11,259 -11,259     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 12,027 12,732 12,732 12,732   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 5.9% 0.0% 0.0%   Gross profit   1,506 1,553 2,304 3,639 3,340 3,409 0.0 0.0   Gross profit growth   80.8% 3.1% 48.4% 57.9% -8.2% 2.1% -100.0% 0.0%   Employees   1 0 1 1 1 1 0 0   Employee growth %   0.0% -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)   2,707 4,078 7,108 10,244 12,461 13,848 11,259 11,259   Balance sheet change%   -4.8% 50.6% 74.3% 44.1% 21.6% 11.1% -18.7% 0.0%   Added value   1,030.0 1,493.0 2,093.0 3,089.7 2,820.9 2,637.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 23.5% 20.7% 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 1.0 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  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% 23.5% 20.7% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 23.5% 20.7% 0.0% 0.0%   EBIT to gross profit (%)   68.4% 96.1% 90.8% 84.9% 84.5% 77.3% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 19.7% 17.5% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 19.7% 17.5% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 25.3% 22.5% 0.0% 0.0%   ROA %   37.3% 44.1% 37.6% 38.1% 27.1% 21.9% 0.0% 0.0%   ROI %   62.3% 68.4% 56.2% 51.8% 32.7% 25.5% 0.0% 0.0%   ROE %   77.5% 57.5% 47.7% 46.5% 29.7% 21.7% 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 %   53.1% 63.7% 59.4% 66.2% 73.5% 82.2% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 27.5% 19.3% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 17.2% 6.2% -88.4% -88.4%   Net int. bear. debt to EBITDA, %   8.6% 16.8% 19.5% 43.5% 9.3% -40.3% 0.0% 0.0%   Gearing %   6.2% 9.7% 9.7% 19.8% 16.4% 5.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.5% 3.5% 4.6% 2.1% 1.9% 2.3% 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 2.8 2.5 3.0 3.8 5.6 0.0 0.0   Current Ratio   2.1 2.8 2.5 3.0 3.8 5.6 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 1,238.0 1,674.3 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 23.8 47.5 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 12.3 8.7 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 103.6% 108.8% 88.4% 88.4%   Net working capital   1,438.0 2,599.0 4,228.0 6,786.2 9,157.3 11,384.4 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 76.1% 89.4% 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 12,027 12,732 0 0   Added value / employee   1,030 0 2,093 3,090 2,821 2,637 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,030 0 2,093 3,090 2,821 2,637 0 0   EBIT / employee   1,030 0 2,093 3,090 2,821 2,637 0 0   Net earnings / employee   803 0 1,626 2,562 2,371 2,227 0 0