Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANSK VINDUESSERVICE 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  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% 5.0% 5.0%   Bankruptcy risk   2.5% 5.0% 3.2% 2.2% 4.1% 3.8% 11.8% 11.8%   Credit score (0-100)   64 45 56 65 48 50 20 20   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.1 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 0 0 0 0   Gross profit   1,122 961 1,306 1,557 1,036 1,226 0.0 0.0   EBITDA   219 45.4 182 401 98.3 0.2 0.0 0.0   EBIT   191 -12.0 113 327 19.6 -35.1 0.0 0.0   Pre-tax profit (PTP)   190.7 -12.0 112.7 322.3 21.7 -30.6 0.0 0.0   Net earnings   148.5 -11.3 87.7 251.4 17.0 -24.2 0.0 0.0   Pre-tax profit without non-rec. items   191 -12.0 113 322 21.7 -30.6 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   222 165 272 198 120 59.0 0.0 0.0   Shareholders equity total   611 450 538 789 556 532 452 452   Interest-bearing liabilities   38.6 32.9 19.4 21.6 120 1.0 0.0 0.0   Balance sheet total (assets)   921 712 1,066 1,215 980 784 452 452   Net Debt   -195 32.2 -510 -606 -676 -319 -452 -452     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   1,122 961 1,306 1,557 1,036 1,226 0.0 0.0   Gross profit growth   42.0% -14.4% 36.0% 19.2% -33.5% 18.4% -100.0% 0.0%   Employees   0 0 0 2 2 2 0 0   Employee growth %   0.0% 0.0% 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)   921 712 1,066 1,215 980 784 452 452   Balance sheet change%   15.9% -22.7% 49.7% 13.9% -19.3% -20.0% -42.4% 0.0%   Added value   218.8 45.4 182.0 401.2 93.6 0.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   143 -115 39 -148 -157 -96 -59 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 1.0 2.0 3.0 -1.0 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 (%)   17.0% -1.2% 8.6% 21.0% 1.9% -2.9% 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 %   22.2% -1.5% 12.7% 28.7% 2.3% -3.5% 0.0% 0.0%   ROI %   33.0% -2.1% 21.6% 47.7% 3.3% -5.1% 0.0% 0.0%   ROE %   27.7% -2.1% 17.7% 37.9% 2.5% -4.4% 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 %   66.4% 63.2% 50.4% 65.0% 56.7% 67.8% 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, %   -88.9% 70.9% -280.4% -151.0% -687.3% -132,909.6% 0.0% 0.0%   Gearing %   6.3% 7.3% 3.6% 2.7% 21.6% 0.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.4% 23.9% 4.4% 0.1% 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   2.3 2.1 1.5 2.4 2.0 2.9 0.0 0.0   Current Ratio   2.3 2.1 1.5 2.4 2.0 2.9 0.0 0.0   Cash and cash equivalent   233.1 0.8 529.7 627.6 795.6 320.0 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   390.3 285.7 269.1 592.3 436.5 473.0 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 0 0 201 47 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 201 49 0 0 0   EBIT / employee   0 0 0 164 10 -18 0 0   Net earnings / employee   0 0 0 126 8 -12 0 0