Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Malerfirmaet Duvander A/S 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   6.4% 6.4% 6.4% 6.4% 6.4% 6.4% 6.4% 6.4%   Bankruptcy risk   2.3% 1.5% 3.7% 2.9% 2.2% 6.6% 17.3% 17.0%   Credit score (0-100)   66 78 52 57 66 35 9 10   Credit rating   BBB A BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.1 19.7 0.0 0.0 0.2 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   10,087 7,522 7,543 7,335 5,631 2,147 0.0 0.0   EBITDA   2,852 780 1,959 1,311 962 -1,476 0.0 0.0   EBIT   2,691 594 1,736 1,080 718 -1,600 0.0 0.0   Pre-tax profit (PTP)   2,679.6 537.6 1,789.6 1,015.5 721.4 -1,559.4 0.0 0.0   Net earnings   2,087.2 419.3 1,394.9 788.4 559.8 -1,529.0 0.0 0.0   Pre-tax profit without non-rec. items   2,680 538 1,790 1,015 721 -1,559 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   581 688 465 744 501 318 0.0 0.0   Shareholders equity total   615 1,034 2,129 1,917 2,227 448 48.3 48.3   Interest-bearing liabilities   4,535 4,561 0.0 0.0 138 454 0.0 0.0   Balance sheet total (assets)   6,986 6,970 3,567 3,586 3,785 1,390 48.3 48.3   Net Debt   -468 -655 -2,065 -1,908 -2,186 -271 -48.3 -48.3     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   10,087 7,522 7,543 7,335 5,631 2,147 0.0 0.0   Gross profit growth   7.4% -25.4% 0.3% -2.7% -23.2% -61.9% -100.0% 0.0%   Employees   0 14 13 14 11 8 0 0   Employee growth %   0.0% 0.0% -7.1% 7.7% -21.4% -27.3% -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)   6,986 6,970 3,567 3,586 3,785 1,390 48 48   Balance sheet change%   36.5% -0.2% -48.8% 0.5% 5.6% -63.3% -96.5% 0.0%   Added value   2,852.1 780.3 1,959.4 1,311.3 949.2 -1,476.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -26 -80 -446 48 -487 -307 -318 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   26.7% 7.9% 23.0% 14.7% 12.7% -74.5% 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 %   44.7% 8.5% 34.5% 31.7% 20.3% -59.2% 0.0% 0.0%   ROI %   64.0% 11.0% 46.9% 56.0% 34.8% -93.7% 0.0% 0.0%   ROE %   106.7% 50.9% 88.2% 39.0% 27.0% -114.3% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   8.8% 14.8% 59.7% 53.5% 58.8% 32.3% 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, %   -16.4% -83.9% -105.4% -145.5% -227.3% 18.4% 0.0% 0.0%   Gearing %   737.6% 441.1% 0.0% 0.0% 6.2% 101.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.3% 1.2% 1.1% 0.0% 36.6% 9.5% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.1 1.1 2.9 1.9 2.2 1.1 0.0 0.0   Current Ratio   1.1 1.1 3.0 1.9 2.3 1.1 0.0 0.0   Cash and cash equivalent   5,003.4 5,215.8 2,065.1 1,907.9 2,324.1 725.1 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   205.9 71.5 1,581.5 932.4 1,385.7 -405.6 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 56 151 94 86 -185 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 56 151 94 87 -185 0 0   EBIT / employee   0 42 134 77 65 -200 0 0   Net earnings / employee   0 30 107 56 51 -191 0 0