Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Damgaard Ejendomme, Ringsted 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  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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   2.6% 2.6% 2.0% 2.0% 2.0% 2.2% 9.2% 9.1%   Credit score (0-100)   63 61 68 68 67 66 27 27   Credit rating   BBB BBB A A A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.8 0.4 0.6 0.2 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   418 360 439 455 526 521 0.0 0.0   EBITDA   125 143 226 213 293 322 0.0 0.0   EBIT   119 137 216 202 282 311 0.0 0.0   Pre-tax profit (PTP)   20.8 38.1 115.7 106.3 136.6 32.5 0.0 0.0   Net earnings   14.2 31.7 90.3 82.8 106.5 25.3 0.0 0.0   Pre-tax profit without non-rec. items   20.8 38.1 116 106 137 32.5 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   10,755 10,877 10,885 10,934 10,923 10,912 0.0 0.0   Shareholders equity total   3,959 3,990 4,081 4,164 4,270 4,295 4,245 4,245   Interest-bearing liabilities   6,036 6,275 6,104 5,948 5,792 5,717 0.0 0.0   Balance sheet total (assets)   10,850 11,200 11,137 11,070 11,047 10,992 4,245 4,245   Net Debt   5,942 5,952 5,852 5,815 5,675 5,654 -4,245 -4,245     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   418 360 439 455 526 521 0.0 0.0   Gross profit growth   -33.5% -13.8% 22.0% 3.6% 15.7% -1.0% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   -50.0% 0.0% 0.0% 0.0% 0.0% 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)   10,850 11,200 11,137 11,070 11,047 10,992 4,245 4,245   Balance sheet change%   -3.2% 3.2% -0.6% -0.6% -0.2% -0.5% -61.4% 0.0%   Added value   125.3 143.1 226.5 213.2 292.9 322.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   158 116 -3 37 -21 -21 -10,912 0   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 4.0 5.0 5.0 5.0 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 (%)   28.6% 38.1% 49.2% 44.5% 53.6% 59.7% 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 %   1.1% 1.2% 1.9% 1.8% 2.6% 2.8% 0.0% 0.0%   ROI %   1.1% 1.3% 2.0% 1.9% 2.6% 2.9% 0.0% 0.0%   ROE %   0.4% 0.8% 2.2% 2.0% 2.5% 0.6% 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 %   36.5% 35.6% 36.6% 37.6% 38.7% 39.1% 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, %   4,740.7% 4,159.6% 2,584.0% 2,726.9% 1,937.5% 1,755.7% 0.0% 0.0%   Gearing %   152.5% 157.3% 149.6% 142.9% 135.6% 133.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.6% 1.6% 1.6% 1.6% 2.5% 4.8% 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   0.3 0.7 0.6 0.3 0.3 0.2 0.0 0.0   Current Ratio   0.3 0.7 0.6 0.3 0.3 0.2 0.0 0.0   Cash and cash equivalent   94.4 323.3 251.6 133.6 116.6 63.0 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   -235.8 -111.5 -158.6 -271.1 -298.9 -413.9 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  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   125 143 226 213 293 322 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   125 143 226 213 293 322 0 0   EBIT / employee   119 137 216 202 282 311 0 0   Net earnings / employee   14 32 90 83 107 25 0 0