Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Dommerbygaard 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% 1.5% 1.1%   Bankruptcy risk   1.7% 1.4% 1.8% 1.2% 0.9% 0.7% 8.6% 8.1%   Credit score (0-100)   75 79 71 80 89 94 29 30   Credit rating   A A A A A AA BB BB   Credit limit (kDKK)   1.3 17.6 0.7 86.9 827.7 828.7 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   2,204 2,863 2,288 4,024 7,244 4,986 0.0 0.0   EBITDA   878 1,439 813 2,597 5,588 3,367 0.0 0.0   EBIT   507 1,041 283 2,057 5,044 2,125 0.0 0.0   Pre-tax profit (PTP)   294.7 832.3 19.7 1,853.3 4,866.2 1,573.2 0.0 0.0   Net earnings   229.2 647.9 14.0 1,412.4 3,795.6 1,227.0 0.0 0.0   Pre-tax profit without non-rec. items   295 832 19.7 1,853 4,866 1,573 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   10,237 10,400 9,870 9,864 9,684 17,740 0.0 0.0   Shareholders equity total   415 1,063 1,077 2,489 6,285 7,012 6,840 6,840   Interest-bearing liabilities   13,080 12,129 10,967 10,706 9,593 14,327 0.0 0.0   Balance sheet total (assets)   14,408 14,015 13,298 14,356 18,186 22,103 6,840 6,840   Net Debt   12,573 11,617 10,967 10,706 5,959 14,327 -6,840 -6,840     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   2,204 2,863 2,288 4,024 7,244 4,986 0.0 0.0   Gross profit growth   -18.9% 29.9% -20.1% 75.9% 80.0% -31.2% -100.0% 0.0%   Employees   4 4 4 5 5 4 0 0   Employee growth %   33.3% 0.0% 0.0% 25.0% 0.0% -20.0% -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)   14,408 14,015 13,298 14,356 18,186 22,103 6,840 6,840   Balance sheet change%   -5.0% -2.7% -5.1% 8.0% 26.7% 21.5% -69.1% 0.0%   Added value   878.0 1,438.6 813.3 2,597.3 5,585.2 3,366.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -207 -234 -1,060 -546 -724 6,814 -17,740 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 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% 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 (%)   23.0% 36.4% 12.4% 51.1% 69.6% 42.6% 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 %   3.6% 7.4% 1.8% 14.9% 31.0% 10.7% 0.0% 0.0%   ROI %   3.8% 7.9% 2.0% 16.2% 34.4% 11.5% 0.0% 0.0%   ROE %   61.1% 87.7% 1.3% 79.2% 86.5% 18.5% 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 %   2.9% 7.6% 8.1% 17.3% 34.6% 31.7% 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, %   1,431.9% 807.6% 1,348.5% 412.2% 106.6% 425.5% 0.0% 0.0%   Gearing %   3,154.5% 1,141.5% 1,018.7% 430.1% 152.6% 204.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.7% 1.8% 2.0% 1.9% 1.8% 4.9% 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   0.4 0.3 0.2 0.3 1.7 0.3 0.0 0.0   Current Ratio   1.3 1.5 1.7 2.3 3.2 2.7 0.0 0.0   Cash and cash equivalent   507.2 511.7 0.0 0.0 3,634.1 0.0 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   998.5 1,140.5 1,383.7 2,532.4 5,863.0 2,758.9 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   220 360 203 519 1,117 842 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   220 360 203 519 1,118 842 0 0   EBIT / employee   127 260 71 411 1,009 531 0 0   Net earnings / employee   57 162 3 282 759 307 0 0