Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Danamic 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.9% 1.9%   Bankruptcy risk   6.7% 4.5% 5.8% 6.4% 6.4% 8.5% 17.5% 17.3%   Credit score (0-100)   37 48 40 35 36 28 9 9   Credit rating   BBB BBB BBB BBB BBB BB B BB   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)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   479 636 599 519 459 435 0.0 0.0   EBITDA   -89.8 66.2 120 113 137 191 0.0 0.0   EBIT   -186 -30.2 23.8 16.4 40.3 94.2 0.0 0.0   Pre-tax profit (PTP)   -205.8 -51.8 3.9 4.1 27.7 60.6 0.0 0.0   Net earnings   -162.2 -41.9 2.4 2.7 17.5 46.9 0.0 0.0   Pre-tax profit without non-rec. items   -206 -51.8 3.9 4.1 27.7 60.6 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   338 296 298 301 319 365 -135 -135   Interest-bearing liabilities   412 331 432 421 614 566 135 135   Balance sheet total (assets)   1,407 832 1,063 1,124 1,314 1,138 0.0 0.0   Net Debt   412 331 432 421 614 566 135 135     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   479 636 599 519 459 435 0.0 0.0   Gross profit growth   -49.5% 32.7% -5.7% -13.4% -11.4% -5.3% -100.0% 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)   1,407 832 1,063 1,124 1,314 1,138 0 0   Balance sheet change%   -30.1% -40.9% 27.8% 5.7% 16.9% -13.4% -100.0% 0.0%   Added value   -89.8 66.2 120.2 112.8 136.8 190.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -193 -193 -193 -193 -193 -193 0 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 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   -38.9% -4.8% 4.0% 3.2% 8.8% 21.7% 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 %   -10.7% -2.6% 2.6% 1.8% 3.7% 8.1% 0.0% 0.0%   ROI %   -22.7% -4.3% 3.7% 2.6% 5.4% 10.6% 0.0% 0.0%   ROE %   -32.3% -13.2% 0.8% 0.9% 5.7% 13.7% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   24.0% 35.6% 28.1% 26.8% 24.2% 32.1% -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, %   -459.3% 500.3% 359.0% 372.8% 449.1% 296.9% 0.0% 0.0%   Gearing %   122.1% 112.0% 144.7% 139.7% 192.8% 154.9% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.4% 6.0% 5.5% 3.6% 3.3% 6.5% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.7 0.5 0.8 0.9 0.9 1.0 0.0 0.0   Current Ratio   0.9 0.8 1.0 1.1 1.2 1.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   -144.4 -89.8 9.0 108.2 222.1 365.5 -67.3 -67.3   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -90 66 120 113 137 191 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -90 66 120 113 137 191 0 0   EBIT / employee   -186 -30 24 16 40 94 0 0   Net earnings / employee   -162 -42 2 3 18 47 0 0