Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DRAGON, HJØRRING 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% 0.4% 0.4%   Bankruptcy risk   1.5% 1.4% 1.4% 0.9% 0.8% 0.7% 9.4% 9.4%   Credit score (0-100)   77 79 78 89 93 94 26 26   Credit rating   A A A A AA AA BB BB   Credit limit (kDKK)   105.7 229.1 55.1 774.8 1,004.0 1,276.2 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   7,319 1,217 0 0 0 0 0 0   Gross profit   7,314 1,156 -134 -6.0 -7.9 -8.1 0.0 0.0   EBITDA   7,314 1,156 -134 -6.0 -7.9 -8.1 0.0 0.0   EBIT   7,314 1,156 -134 -6.0 -7.9 -8.1 0.0 0.0   Pre-tax profit (PTP)   7,325.1 1,165.4 1,765.0 187.5 940.9 1,673.3 0.0 0.0   Net earnings   7,325.1 1,165.4 1,765.0 187.5 940.9 1,662.0 0.0 0.0   Pre-tax profit without non-rec. items   7,325 1,165 1,765 188 941 1,673 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   23,638 24,803 6,568 10,307 11,248 12,910 3,991 3,991   Interest-bearing liabilities   0.7 0.0 2,571 336 0.0 0.0 0.0 0.0   Balance sheet total (assets)   23,644 24,809 9,145 10,649 11,254 12,927 3,991 3,991   Net Debt   -10,815 -17,741 1,992 30.5 -365 -1,835 -3,991 -3,991     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   7,319 1,217 0 0 0 0 0 0   Net sales growth   98.9% -83.4% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   7,314 1,156 -134 -6.0 -7.9 -8.1 0.0 0.0   Gross profit growth   100.2% -84.2% 0.0% 95.5% -31.7% -3.2% 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)   23,644 24,809 9,145 10,649 11,254 12,927 3,991 3,991   Balance sheet change%   44.9% 4.9% -63.1% 16.4% 5.7% 14.9% -69.1% 0.0%   Added value   7,313.9 1,155.7 -134.1 -6.0 -7.9 -8.1 0.0 0.0   Added value %   99.9% 94.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   1.0 -1.0 -2.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 -1.0 -2.0 -3.0 -4.0 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 %   99.9% 94.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   99.9% 94.9% 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 %   100.1% 95.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   100.1% 95.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   100.1% 95.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   36.7% 4.9% 11.0% 2.3% 8.6% 13.8% 0.0% 0.0%   ROI %   36.7% 4.9% 11.0% 2.3% 8.6% 13.9% 0.0% 0.0%   ROE %   36.7% 4.8% 11.3% 2.2% 8.7% 13.8% 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 %   100.0% 100.0% 71.8% 96.8% 99.9% 99.9% 100.0% 100.0%   Relative indebtedness %   0.1% 0.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   -147.7% -1,456.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -147.9% -1,535.1% -1,485.9% -510.7% 4,637.5% 22,583.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 39.1% 3.3% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   942.2% 4,921.6% 7.7% 2.8% 0.9% 0.0% 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   1,700.4 3,185.6 1.1 2.1 675.8 238.2 0.0 0.0   Current Ratio   1,700.4 3,185.6 1.1 2.1 675.8 238.2 0.0 0.0   Cash and cash equivalent   10,815.7 17,741.0 579.2 305.6 365.2 1,834.9 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)   291.8 22.2 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   151.5% 1,522.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   11,079.8 18,527.7 315.9 362.4 3,921.3 4,054.0 0.0 0.0   Net working capital %   151.4% 1,521.8% 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 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