Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DAMSTAHL A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1.0 Bankruptcy Risk  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 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   0.7% 0.0% 0.0% 0.0% 0.6% 1.3% 4.0% 3.7%   Credit score (0-100)   96 0 0 0 98 79 50 52   Credit rating   AA N/A N/A N/A AA A BBB BBB   Credit limit (mDKK)   63.4 0.0 0.0 0.0 12.2 1.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   762 0 0 0 152 141 141 141   Gross profit   54.1 0.0 0.0 0.0 13.8 11.5 0.0 0.0   EBITDA   -1.1 0.0 0.0 0.0 0.1 -3.1 0.0 0.0   EBIT   -6.0 0.0 0.0 0.0 -1.3 -4.6 0.0 0.0   Pre-tax profit (PTP)   53.1 0.0 0.0 0.0 13.8 -13.3 0.0 0.0   Net earnings   52.6 0.0 0.0 0.0 13.9 -12.1 0.0 0.0   Pre-tax profit without non-rec. items   53.1 0.0 0.0 0.0 13.8 -13.3 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   40.3 0.0 0.0 0.0 8.0 9.8 0.0 0.0   Shareholders equity total   670 0.0 0.0 0.0 122 106 18.0 18.0   Interest-bearing liabilities   116 0.0 0.0 0.0 80.8 91.1 0.0 0.0   Balance sheet total (assets)   842 0.0 0.0 0.0 213 205 18.0 18.0   Net Debt   107 0.0 0.0 0.0 79.6 79.4 -12.0 -12.0     See the entire balance sheet 1.0 Volume  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   762 0 0 0 152 141 141 141   Net sales growth   3.0% -100.0% 0.0% 0.0% 0.0% -6.9% 0.0% 0.0%   Gross profit   54.1 0.0 0.0 0.0 13.8 11.5 0.0 0.0   Gross profit growth   -19.1% -100.0% 0.0% 0.0% 0.0% -17.0% -100.0% 0.0%   Employees   0 0 0 0 97 105 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 8.2% -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)   842 0 0 0 213 205 18 18   Balance sheet change%   15.1% -100.0% 0.0% 0.0% 0.0% -3.9% -91.2% 0.0%   Added value   -1.1 0.0 0.0 0.0 -1.3 -3.1 0.0 0.0   Added value %   -0.1% 0.0% 0.0% 0.0% -0.9% -2.2% 0.0% 0.0%   Investments   3 -58 0 0 13 -0 -10 0   Net sales trend   2.0 -1.0 0.0 0.0 0.0 -1.0 0.0 0.0   EBIT trend   -1.0 0.0 0.0 0.0 -1.0 -2.0 0.0 0.0   1.0 Profitability  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   -0.1% 0.0% 0.0% 0.0% 0.1% -2.2% 0.0% 0.0%   EBIT %   -0.8% 0.0% 0.0% 0.0% -0.9% -3.2% 0.0% 0.0%   EBIT to gross profit (%)   -11.0% 0.0% 0.0% 0.0% -9.7% -39.7% 0.0% 0.0%   Net Earnings %   6.9% 0.0% 0.0% 0.0% 9.1% -8.6% 0.0% 0.0%   Profit before depreciation and extraordinary items %   7.5% 0.0% 0.0% 0.0% 10.1% -7.5% 0.0% 0.0%   Pre tax profit less extraordinaries %   7.0% 0.0% 0.0% 0.0% 9.1% -9.4% 0.0% 0.0%   ROA %   6.9% 0.0% 0.0% 0.0% 6.9% -4.9% 0.0% 0.0%   ROI %   7.3% 0.0% 0.0% 0.0% 7.2% -5.1% 0.0% 0.0%   ROE %   8.1% 0.0% 0.0% 0.0% 11.3% -10.7% 0.0% 0.0%   1.0 Solidity  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   79.6% 0.0% 0.0% 0.0% 57.5% 51.6% 100.0% 100.0%   Relative indebtedness %   22.1% 0.0% 0.0% 0.0% 58.3% 69.6% 0.0% 0.0%   Relative net indebtedness %   21.0% 0.0% 0.0% 0.0% 57.6% 61.3% -8.5% -8.5%   Net int. bear. debt to EBITDA, %   -9,646.5% 0.0% 0.0% 0.0% 61,700.8% -2,599.9% 0.0% 0.0%   Gearing %   17.3% 0.0% 0.0% 0.0% 66.0% 86.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.4% 0.0% 0.0% 0.0% 2.4% 3.5% 0.0% 0.0%   1.0 Liquidity  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.8 0.0 0.0 0.0 0.6 0.7 0.0 0.0   Current Ratio   2.1 0.0 0.0 0.0 1.2 1.1 0.0 0.0   Cash and cash equivalent   8.7 0.0 0.0 0.0 1.2 11.7 0.0 0.0   1.0 Capital use efficiency  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Trade debtors turnover (days)   48.5 0.0 0.0 0.0 52.4 42.7 0.0 0.0   Trade creditors turnover (days)   388.3 0.0 0.0 0.0 330.7 231.7 0.0 0.0   Current assets / Net sales %   42.5% 0.0% 0.0% 0.0% 65.1% 69.3% 8.5% 8.5%   Net working capital   172.6 0.0 0.0 0.0 14.4 8.0 0.0 0.0   Net working capital %   22.6% 0.0% 0.0% 0.0% 9.5% 5.6% 0.0% 0.0%   1.0 Employee efficiency  2018 2018/12 2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 2 1 0 0   Added value / employee   0 0 0 0 -0 -0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 -0 0 0   EBIT / employee   0 0 0 0 -0 -0 0 0   Net earnings / employee   0 0 0 0 0 -0 0 0