Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DUUSGAARD COATING INSPECTION 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  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   5.3% 1.9% 1.1% 1.4% 1.4% 6.9% 15.7% 15.7%   Credit score (0-100)   45 72 86 79 77 34 11 11   Credit rating   BBB A A A A BBB BB BB   Credit limit (kDKK)   0.0 0.4 92.8 20.6 16.0 -0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,009 1,500 1,740 2,115 1,126 -833 0.0 0.0   EBITDA   370 1,053 996 1,041 581 -1,223 0.0 0.0   EBIT   328 998 925 840 306 -1,414 0.0 0.0   Pre-tax profit (PTP)   -456.1 906.1 881.2 588.7 327.3 -1,443.6 0.0 0.0   Net earnings   -437.4 698.1 636.2 388.4 233.4 -1,129.7 0.0 0.0   Pre-tax profit without non-rec. items   -456 906 881 589 327 -1,444 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Tangible assets total   2,104 1,503 1,106 1,680 2,114 1,205 0.0 0.0   Shareholders equity total   211 910 1,546 2,277 2,510 480 430 430   Interest-bearing liabilities   2,251 1,110 868 0.0 74.3 1,122 0.0 0.0   Balance sheet total (assets)   2,989 2,615 2,947 3,266 2,961 1,689 430 430   Net Debt   2,251 1,110 625 -218 74.3 1,122 -430 -430     See the entire balance sheet 1000.0 Volume  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e 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   1,009 1,500 1,740 2,115 1,126 -833 0.0 0.0   Gross profit growth   0.0% 48.6% 16.0% 21.6% -46.8% 0.0% 0.0% 0.0%   Employees   1 1 1 1 1 1 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)   2,989 2,615 2,947 3,266 2,961 1,689 430 430   Balance sheet change%   0.0% -12.5% 12.7% 10.8% -9.3% -42.9% -74.5% 0.0%   Added value   327.6 997.5 924.7 839.7 306.2 -1,413.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,062 -656 -468 372 160 -1,100 -1,205 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 -1.0 0.0 0.0   1000.0 Profitability  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e 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 (%)   32.5% 66.5% 53.2% 39.7% 27.2% 169.8% 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 %   -0.1% 35.0% 33.0% 20.4% 10.9% -60.8% 0.0% 0.0%   ROI %   -0.1% 43.8% 41.3% 26.8% 13.7% -66.6% 0.0% 0.0%   ROE %   -206.9% 124.6% 51.8% 20.3% 9.8% -75.6% 0.0% 0.0%   1000.0 Solidity  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Equity ratio %   7.1% 34.8% 52.4% 69.7% 84.8% 28.4% 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, %   609.1% 105.4% 62.8% -21.0% 12.8% -91.8% 0.0% 0.0%   Gearing %   1,064.4% 122.1% 56.2% 0.0% 3.0% 233.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   40.4% 4.5% 3.8% 10.5% 30.2% 5.0% 0.0% 0.0%   1000.0 Liquidity  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Quick Ratio   0.3 0.7 1.3 1.0 2.4 0.4 0.0 0.0   Current Ratio   0.3 0.7 1.3 1.0 2.4 0.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 242.5 218.4 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e 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   -1,892.1 -593.7 453.3 29.5 494.6 -724.7 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  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   328 998 925 840 306 -1,414 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   370 1,053 996 1,041 581 -1,223 0 0   EBIT / employee   328 998 925 840 306 -1,414 0 0   Net earnings / employee   -437 698 636 388 233 -1,130 0 0