Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Damgaard Metal 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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% 1.6% 1.6%   Bankruptcy risk   0.6% 29.4% 29.0% 29.0% 0.6% 1.9% 4.1% 3.7%   Credit score (0-100)   98 2 2 1 96 69 49 52   Credit rating   AA C B B AA A BBB BBB   Credit limit (kDKK)   3,240.7 0.0 0.0 0.0 4,556.1 8.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   24,665 0.0 0.0 0.0 53,064 38,869 0.0 0.0   EBITDA   4,945 0.0 0.0 0.0 14,707 1,844 0.0 0.0   EBIT   2,019 0.0 0.0 0.0 9,730 -3,360 0.0 0.0   Pre-tax profit (PTP)   4,879.0 0.0 0.0 0.0 8,784.0 -9,021.0 0.0 0.0   Net earnings   4,465.0 0.0 0.0 0.0 6,762.0 -7,610.0 0.0 0.0   Pre-tax profit without non-rec. items   4,879 0.0 0.0 0.0 8,784 -9,021 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   15,339 0.0 0.0 0.0 19,984 19,396 0.0 0.0   Shareholders equity total   27,220 0.0 0.0 0.0 31,648 24,061 23,561 23,561   Interest-bearing liabilities   11,883 0.0 0.0 0.0 35,835 31,436 0.0 0.0   Balance sheet total (assets)   63,963 0.0 0.0 0.0 102,523 79,115 23,561 23,561   Net Debt   11,830 0.0 0.0 0.0 33,187 31,322 -18,057 -18,057     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   24,665 0.0 0.0 0.0 53,064 38,869 0.0 0.0   Gross profit growth   276.0% -100.0% 0.0% 0.0% 0.0% -26.8% -100.0% 0.0%   Employees   39 0 0 0 71 65 0 0   Employee growth %   -9.3% -100.0% 0.0% 0.0% 0.0% -8.5% -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)   63,963 0 0 0 102,523 79,115 23,561 23,561   Balance sheet change%   26.5% -100.0% 0.0% 0.0% 0.0% -22.8% -70.2% 0.0%   Added value   4,945.0 0.0 0.0 0.0 9,730.0 1,844.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,838 -15,339 0 0 21,733 -7,014 -19,396 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 0.0 0.0 0.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   8.2% 0.0% 0.0% 0.0% 18.3% -8.6% 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 %   9.1% 0.0% 0.0% 0.0% 10.2% -5.9% 0.0% 0.0%   ROI %   11.9% 0.0% 0.0% 0.0% 13.1% -7.5% 0.0% 0.0%   ROE %   17.9% 0.0% 0.0% 0.0% 21.4% -27.3% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   42.6% 0.0% 0.0% 0.0% 30.9% 30.4% 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, %   239.2% 0.0% 0.0% 0.0% 225.7% 1,698.6% 0.0% 0.0%   Gearing %   43.7% 0.0% 0.0% 0.0% 113.2% 130.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.2% 0.0% 0.0% 0.0% 9.4% 10.9% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.2 0.0 0.0 0.0 0.3 0.3 0.0 0.0   Current Ratio   1.9 0.0 0.0 0.0 1.1 1.0 0.0 0.0   Cash and cash equivalent   53.0 0.0 0.0 0.0 2,648.0 114.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   22,734.0 0.0 0.0 0.0 6,340.0 -1,341.0 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   127 0 0 0 137 28 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   127 0 0 0 207 28 0 0   EBIT / employee   52 0 0 0 137 -52 0 0   Net earnings / employee   114 0 0 0 95 -117 0 0