Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Dansk Glamsbjerg 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% 3.6% 3.6%   Bankruptcy risk   2.0% 1.1% 1.1% 1.0% 1.4% 1.2% 9.6% 9.4%   Credit score (0-100)   70 85 85 86 78 81 26 26   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   0.2 101.7 155.7 274.2 41.0 106.7 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   2,492 2,164 2,550 3,231 2,975 2,879 0.0 0.0   EBITDA   1,218 987 1,221 1,857 1,468 1,398 0.0 0.0   EBIT   1,038 830 1,081 1,716 1,359 1,383 0.0 0.0   Pre-tax profit (PTP)   1,007.9 833.2 1,077.6 1,719.8 1,353.6 1,370.2 0.0 0.0   Net earnings   785.1 649.1 838.5 1,338.3 1,050.8 1,065.2 0.0 0.0   Pre-tax profit without non-rec. items   1,008 833 1,078 1,720 1,354 1,370 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   490 359 229 98.7 39.6 128 0.0 0.0   Shareholders equity total   1,301 1,950 2,388 3,127 3,477 2,993 2,343 2,343   Interest-bearing liabilities   1,267 304 332 755 284 575 0.0 0.0   Balance sheet total (assets)   3,692 3,175 4,402 6,079 4,819 4,620 2,343 2,343   Net Debt   1,264 296 329 751 278 570 -2,343 -2,343     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   2,492 2,164 2,550 3,231 2,975 2,879 0.0 0.0   Gross profit growth   123.5% -13.1% 17.8% 26.7% -7.9% -3.2% -100.0% 0.0%   Employees   4 4 4 4 4 4 0 0   Employee growth %   100.0% 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)   3,692 3,175 4,402 6,079 4,819 4,620 2,343 2,343   Balance sheet change%   7.8% -14.0% 38.7% 38.1% -20.7% -4.1% -49.3% 0.0%   Added value   1,217.6 987.0 1,221.3 1,856.5 1,499.4 1,397.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -193 -297 -281 -281 -176 74 -128 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 (%)   41.7% 38.3% 42.4% 53.1% 45.7% 48.1% 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 %   29.2% 24.3% 28.7% 33.0% 25.1% 29.5% 0.0% 0.0%   ROI %   47.6% 34.2% 43.4% 51.8% 35.1% 37.1% 0.0% 0.0%   ROE %   86.4% 39.9% 38.7% 48.5% 31.8% 32.9% 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 %   42.5% 61.4% 54.3% 51.4% 72.2% 64.8% 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, %   103.8% 29.9% 26.9% 40.5% 19.0% 40.8% 0.0% 0.0%   Gearing %   97.4% 15.6% 13.9% 24.1% 8.2% 19.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.2% 0.1% 2.9% 1.6% 3.2% 4.8% 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   0.5 0.4 1.1 1.3 1.7 0.9 0.0 0.0   Current Ratio   1.7 2.3 2.1 2.1 3.7 2.9 0.0 0.0   Cash and cash equivalent   3.0 8.8 3.0 3.1 5.8 5.2 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   1,263.8 1,524.9 2,144.9 3,023.5 3,443.8 2,875.8 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   304 247 305 464 375 349 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   304 247 305 464 367 349 0 0   EBIT / employee   260 207 270 429 340 346 0 0   Net earnings / employee   196 162 210 335 263 266 0 0