Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Damgaards Tømrer & Snedker 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   19.2% 19.4% 16.6% 19.7% 14.1% 13.6% 20.3% 19.9%   Credit score (0-100)   8 7 11 6 14 16 4 6   Credit rating   B B BB B BB BB B B   Credit limit (kDKK)   0.0 0.0 0.0 0.0 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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   300 393 480 709 874 646 0.0 0.0   EBITDA   36.2 128 130 128 80.9 105 0.0 0.0   EBIT   -1.8 46.7 19.4 29.8 2.7 34.3 0.0 0.0   Pre-tax profit (PTP)   -5.3 44.7 6.2 17.9 -9.7 25.7 0.0 0.0   Net earnings   -5.1 33.9 3.7 13.7 -7.8 5.8 0.0 0.0   Pre-tax profit without non-rec. items   -5.3 44.7 6.2 17.9 -9.7 25.7 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   122 150 401 339 261 140 0.0 0.0   Shareholders equity total   71.4 105 109 123 115 121 70.8 70.8   Interest-bearing liabilities   22.2 10.2 274 136 131 95.3 0.0 0.0   Balance sheet total (assets)   377 246 577 1,030 526 353 70.8 70.8   Net Debt   -58.5 10.2 274 136 5.8 65.4 -70.8 -70.8     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   300 393 480 709 874 646 0.0 0.0   Gross profit growth   2,598.4% 31.4% 22.0% 47.7% 23.2% -26.0% -100.0% 0.0%   Employees   1 1 1 2 2 1 0 0   Employee growth %   0.0% 0.0% 0.0% 100.0% 0.0% -50.0% -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)   377 246 577 1,030 526 353 71 71   Balance sheet change%   77.4% -34.9% 134.9% 78.5% -48.9% -32.8% -80.0% 0.0%   Added value   36.2 128.0 130.4 128.5 101.4 105.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -24 -53 140 -161 -156 -192 -140 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   -0.6% 11.9% 4.0% 4.2% 0.3% 5.3% 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 %   -0.5% 15.7% 4.8% 3.7% 0.4% 7.9% 0.0% 0.0%   ROI %   -1.2% 44.9% 7.6% 9.0% 1.1% 13.8% 0.0% 0.0%   ROE %   -6.9% 38.4% 3.5% 11.8% -6.6% 4.9% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   18.9% 42.9% 18.9% 11.9% 21.9% 34.2% 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, %   -161.7% 8.0% 210.3% 106.0% 7.1% 62.3% 0.0% 0.0%   Gearing %   31.1% 9.7% 251.2% 110.8% 114.1% 78.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.3% 26.1% 9.4% 5.9% 9.6% 7.9% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.7 0.7 0.5 0.8 0.6 1.2 0.0 0.0   Current Ratio   0.8 0.7 0.5 0.8 0.7 1.2 0.0 0.0   Cash and cash equivalent   80.7 0.0 0.0 0.0 125.5 29.9 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   -50.1 -35.4 -164.5 -117.4 -102.4 28.6 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   36 128 130 64 51 105 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   36 128 130 64 40 105 0 0   EBIT / employee   -2 47 19 15 1 34 0 0   Net earnings / employee   -5 34 4 7 -4 6 0 0