Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANSK SMEDE- OG MASKINTEKNIK 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9%   Bankruptcy risk   4.1% 6.4% 2.3% 5.9% 5.5% 12.1% 16.4% 16.4%   Credit score (0-100)   50 37 63 39 40 20 11 11   Credit rating   BBB BBB BBB BBB BBB BB BB BB   Credit limit (kDKK)   0.0 0.0 0.1 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,424 4,239 6,635 2,107 4,104 -562 0.0 0.0   EBITDA   -2,538 -2,670 536 -3,539 -1,643 -5,380 0.0 0.0   EBIT   -2,538 -2,670 536 -3,539 -1,643 -5,380 0.0 0.0   Pre-tax profit (PTP)   -2,973.2 -3,308.6 94.1 -4,047.7 -2,363.6 -6,301.4 0.0 0.0   Net earnings   -2,319.8 -2,580.8 73.4 -3,157.2 -1,843.9 -4,922.1 0.0 0.0   Pre-tax profit without non-rec. items   -2,973 -3,085 94.1 -4,048 -2,364 -6,301 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   16,156 14,897 14,184 13,634 13,226 13,106 0.0 0.0   Shareholders equity total   6,408 3,968 4,224 1,390 1,559 1,160 -3,588 -3,588   Interest-bearing liabilities   14,243 14,139 13,210 10,804 12,221 13,045 3,588 3,588   Balance sheet total (assets)   29,437 29,216 26,174 21,486 21,710 19,740 0.0 0.0   Net Debt   14,241 14,137 13,208 10,802 10,771 12,990 3,588 3,588     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   4,424 4,239 6,635 2,107 4,104 -562 0.0 0.0   Gross profit growth   -25.9% -4.2% 56.5% -68.2% 94.8% 0.0% 0.0% 0.0%   Employees   39 30 26 23 25 20 0 0   Employee growth %   -4.9% -23.1% -13.3% -11.5% 8.7% -20.0% -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)   29,437 29,216 26,174 21,486 21,710 19,740 0 0   Balance sheet change%   -10.2% -0.7% -10.4% -17.9% 1.0% -9.1% -100.0% 0.0%   Added value   -2,537.6 -2,670.2 535.7 -3,539.5 -1,642.6 -5,380.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -739 -1,260 -713 -550 -408 -120 -8,873 -4,311   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 1.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   -57.4% -63.0% 8.1% -168.0% -40.0% 957.1% 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 %   -8.1% -9.1% 2.0% -14.8% -7.6% -25.9% 0.0% 0.0%   ROI %   -10.5% -11.6% 2.5% -14.5% -7.5% -33.4% 0.0% 0.0%   ROE %   -30.8% -49.7% 1.8% -112.5% -125.0% -361.9% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   21.8% 13.6% 16.1% 14.5% 7.2% 5.9% -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, %   -561.2% -529.4% 2,465.4% -305.2% -655.7% -241.4% 0.0% 0.0%   Gearing %   222.3% 356.3% 312.7% 777.4% 783.6% 1,124.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.3% 3.0% 3.3% 4.3% 6.3% 7.4% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.5 0.5 0.6 2.2 0.3 0.2 0.0 0.0   Current Ratio   0.8 0.8 0.8 2.7 0.6 0.5 0.0 0.0   Cash and cash equivalent   2.0 1.7 1.5 1.7 1,449.9 55.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   -2,783.0 -3,410.2 -3,173.7 4,940.6 -6,057.1 -7,994.7 -1,793.8 -1,793.8   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -65 -89 21 -154 -66 -269 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -65 -89 21 -154 -66 -269 0 0   EBIT / employee   -65 -89 21 -154 -66 -269 0 0   Net earnings / employee   -59 -86 3 -137 -74 -246 0 0