Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Daugaard Seafood ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   3.6% 7.3% 6.4% 8.1% 4.1% 10.0% 12.9% 12.9%   Credit score (0-100)   54 35 38 30 48 24 17 18   Credit rating   BBB BBB BBB BB BBB BB BB 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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -301 -477 -614 647 -1,749 -885 0.0 0.0   EBITDA   -1,043 -3,288 -2,403 -838 -3,477 -1,584 0.0 0.0   EBIT   -1,146 -3,629 -2,829 -1,988 -3,644 -1,687 0.0 0.0   Pre-tax profit (PTP)   -897.1 -3,509.0 -2,825.2 -2,261.7 2,956.1 -1,747.2 0.0 0.0   Net earnings   -699.8 -2,975.9 -2,825.2 -1,932.5 2,956.1 -1,729.5 0.0 0.0   Pre-tax profit without non-rec. items   -897 -3,509 -2,825 -2,262 2,956 -1,747 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   3,973 4,758 4,745 3,068 3,114 2,824 0.0 0.0   Shareholders equity total   7,859 4,884 2,058 126 3,082 1,352 1,152 1,152   Interest-bearing liabilities   3,423 4,568 6,708 5,826 67.1 1,098 0.0 0.0   Balance sheet total (assets)   15,758 10,852 9,057 6,277 3,517 2,996 1,152 1,152   Net Debt   -7,055 262 4,619 3,401 36.3 983 -1,152 -1,152     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   -301 -477 -614 647 -1,749 -885 0.0 0.0   Gross profit growth   0.0% -58.3% -28.8% 0.0% 0.0% 49.4% 0.0% 0.0%   Employees   0 5 4 3 3 1 0 0   Employee growth %   -100.0% 0.0% -20.0% -25.0% 0.0% -66.7% -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)   15,758 10,852 9,057 6,277 3,517 2,996 1,152 1,152   Balance sheet change%   -24.0% -31.1% -16.5% -30.7% -44.0% -14.8% -61.5% 0.0%   Added value   -1,043.5 -3,288.1 -2,402.8 -838.3 -2,493.6 -1,584.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,434 444 -439 -2,827 -120 -393 -2,824 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 -3.0 -4.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   380.4% 761.4% 460.8% -307.4% 208.3% 190.8% 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 %   -4.6% -25.9% -27.7% -25.2% 60.9% -51.8% 0.0% 0.0%   ROI %   -5.7% -32.4% -30.3% -26.3% 65.5% -60.3% 0.0% 0.0%   ROE %   -6.1% -46.7% -81.4% -176.9% 184.3% -78.0% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   49.9% 45.0% 22.7% 2.0% 87.6% 45.1% 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, %   676.1% -8.0% -192.2% -405.7% -1.0% -62.1% 0.0% 0.0%   Gearing %   43.6% 93.5% 325.9% 4,628.6% 2.2% 81.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.6% 1.7% 1.1% 5.2% 0.8% 10.3% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   1.8 1.1 0.7 0.5 0.9 0.1 0.0 0.0   Current Ratio   1.8 1.1 0.7 0.5 0.9 0.1 0.0 0.0   Cash and cash equivalent   10,478.6 4,305.6 2,088.3 2,425.0 30.8 114.8 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   -2,801.7 -3,184.4 -2,076.6 -2,942.0 -32.3 -1,471.5 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 -658 -601 -279 -831 -1,584 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -658 -601 -279 -1,159 -1,584 0 0   EBIT / employee   0 -726 -707 -663 -1,215 -1,687 0 0   Net earnings / employee   0 -595 -706 -644 985 -1,730 0 0