DANISH MODULAR SYSTEMS ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  1.4% 2.3% 3.6% 2.9% 2.0%  
Credit score (0-100)  79 64 51 58 68  
Credit rating  A BBB BBB BBB A  
Credit limit (kDKK)  19.9 0.0 0.0 0.0 0.3  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  870 810 716 813 775  
EBITDA  163 90.1 -7.2 108 70.0  
EBIT  163 90.1 -7.2 108 70.0  
Pre-tax profit (PTP)  180.6 -151.8 -780.4 -202.2 65.4  
Net earnings  143.3 -169.4 -780.4 -226.6 51.3  
Pre-tax profit without non-rec. items  181 -152 -780 -202 65.4  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  2,804 2,635 1,854 1,628 1,679  
Interest-bearing liabilities  16.0 54.1 21.1 22.8 57.3  
Balance sheet total (assets)  2,962 2,867 1,967 1,758 1,932  

Net Debt  -334 -514 -80.1 -245 57.3  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  870 810 716 813 775  
Gross profit growth  20.8% -6.9% -11.6% 13.5% -4.6%  
Employees  1 1 1 1 1  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  2,962 2,867 1,967 1,758 1,932  
Balance sheet change%  -9.8% -3.2% -31.4% -10.6% 9.9%  
Added value  163.3 90.1 -7.2 108.1 70.0  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 0 0 0  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  4.0 5.0 -1.0 1.0 2.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  18.8% 11.1% -1.0% 13.3% 9.0%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  5.9% -4.6% -32.1% -10.5% 4.5%  
ROI %  6.2% -4.9% -34.0% -11.1% 4.8%  
ROE %  5.0% -6.2% -34.8% -13.0% 3.1%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  94.7% 91.9% 94.3% 92.6% 86.9%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -204.6% -570.9% 1,113.5% -227.0% 81.9%  
Gearing %  0.6% 2.1% 1.1% 1.4% 3.4%  
Net interest  0 0 0 0 0  
Financing costs %  4.0% 46.9% 12.8% 26.1% 41.8%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  4.6 3.7 5.1 5.8 2.2  
Current Ratio  4.6 3.7 5.1 5.8 2.2  
Cash and cash equivalent  350.1 568.4 101.2 268.2 0.0  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  573.8 629.9 463.9 624.1 313.3  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  163 90 -7 108 70  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  163 90 -7 108 70  
EBIT / employee  163 90 -7 108 70  
Net earnings / employee  143 -169 -780 -227 51