Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AUKTIONSHUSET DAB 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  2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 N/A 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7%   Bankruptcy risk   3.8% 4.7% 3.7% 4.4% 0.0% 2.6% 2.9% 2.9%   Credit score (0-100)   52 45 50 47 0 62 58 58   Credit rating   BBB BBB BBB BBB N/A BBB BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 N/A 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   11,597 11,485 11,053 15,032 0.0 27,240 0.0 0.0   EBITDA   7,404 6,494 5,574 8,714 0.0 14,586 0.0 0.0   EBIT   6,523 5,119 3,843 7,229 0.0 11,579 0.0 0.0   Pre-tax profit (PTP)   6,000.0 4,733.7 3,414.0 7,300.7 0.0 11,141.6 0.0 0.0   Net earnings   4,646.9 3,483.1 2,616.6 5,663.1 0.0 8,608.4 0.0 0.0   Pre-tax profit without non-rec. items   6,000 4,734 3,414 7,301 0.0 11,142 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 N/A 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   12,628 5,458 5,206 785 0.0 1,802 0.0 0.0   Shareholders equity total   3,147 2,981 4,161 7,207 0.0 10,816 9,371 9,371   Interest-bearing liabilities   3,985 993 1,147 332 0.0 10,659 9,171 9,171   Balance sheet total (assets)   17,236 16,350 23,270 35,038 0.0 42,518 18,542 18,542   Net Debt   3,884 824 -4,996 -31,884 0.0 -7,723 9,171 9,171     See the entire balance sheet 1000.0 Volume  2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 N/A 2024 2024/12 2025e N/A 2026e 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   11,597 11,485 11,053 15,032 0.0 27,240 0.0 0.0   Gross profit growth   59.7% -1.0% -3.8% 36.0% -100.0% 0.0% -100.0% 0.0%   Employees   10 13 13 15 0 31 0 0   Employee growth %   -9.1% 30.0% 0.0% 15.4% -100.0% 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)   17,236 16,350 23,270 35,038 0 42,518 18,542 18,542   Balance sheet change%   6.4% -5.1% 42.3% 50.6% -100.0% 0.0% -56.4% 0.0%   Added value   7,403.9 6,493.5 5,574.3 8,714.0 1,485.1 14,586.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,839 -8,448 -2,462 -6,300 -1,251 18,547 -3,012 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 0.0 1.0 0.0 0.0   1000.0 Profitability  2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 N/A 2024 2024/12 2025e N/A 2026e 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 (%)   56.2% 44.6% 34.8% 48.1% 0.0% 42.5% 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 %   39.2% 30.5% 20.7% 25.7% 0.0% 28.3% 0.0% 0.0%   ROI %   81.3% 82.7% 76.6% 109.8% 0.0% 54.6% 0.0% 0.0%   ROE %   183.0% 113.7% 73.3% 99.6% 0.0% 79.6% 0.0% 0.0%   1000.0 Solidity  2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 N/A 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   18.3% 18.2% 17.9% 20.6% 0.0% 25.4% 50.5% 50.5%   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, %   52.5% 12.7% -89.6% -365.9% 0.0% -52.9% 0.0% 0.0%   Gearing %   126.6% 33.3% 27.6% 4.6% 0.0% 98.6% 97.9% 97.9%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.7% 15.5% 65.0% 27.4% 0.0% 16.5% 0.0% 0.0%   1000.0 Liquidity  2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 N/A 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.7 0.7 1.2 0.0 0.6 0.0 0.0   Current Ratio   0.3 0.7 0.9 1.2 0.0 0.6 0.0 0.0   Cash and cash equivalent   100.9 168.8 6,142.4 32,215.7 0.0 18,381.8 0.0 0.0   1000.0 Capital use efficiency  2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 N/A 2024 2024/12 2025e N/A 2026e 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   -6,990.5 -3,485.6 -1,781.9 5,440.6 0.0 -11,014.9 -4,585.3 -4,585.3   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 N/A 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   740 500 429 581 0 471 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   740 500 429 581 0 471 0 0   EBIT / employee   652 394 296 482 0 374 0 0   Net earnings / employee   465 268 201 378 0 278 0 0