Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DOMINIA A/S. RÅDGIVENDE INGENIØRER Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   3.3% 2.3% 4.4% 3.1% 2.5% 2.4% 6.6% 6.6%   Credit score (0-100)   56 65 46 56 61 63 36 36   Credit rating   BBB BBB BBB BBB BBB BBB BBB BBB   Credit limit (kDKK)   0.0 0.3 0.0 0.0 0.1 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   47,250 50,250 55,166 64,107 50,290 59,047 0.0 0.0   EBITDA   1,320 2,339 -406 8,071 4,489 4,671 0.0 0.0   EBIT   898 2,003 -704 7,843 4,308 4,434 0.0 0.0   Pre-tax profit (PTP)   -103.6 2,795.0 65.5 6,998.6 4,708.7 5,060.3 0.0 0.0   Net earnings   -488.3 2,276.7 -54.7 5,389.5 3,614.0 3,881.7 0.0 0.0   Pre-tax profit without non-rec. items   -104 2,795 65.5 6,999 4,709 5,060 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   779 486 604 376 290 777 0.0 0.0   Shareholders equity total   2,512 4,788 3,734 9,123 12,187 14,169 11,169 11,169   Interest-bearing liabilities   68.3 8.1 142 58.5 149 78.0 0.0 0.0   Balance sheet total (assets)   28,486 36,946 38,520 45,424 51,000 50,167 11,169 11,169   Net Debt   -3,834 -9,332 -7,053 -6,632 -18,069 -12,207 -11,169 -11,169     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   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   47,250 50,250 55,166 64,107 50,290 59,047 0.0 0.0   Gross profit growth   4.5% 6.4% 9.8% 16.2% -21.6% 17.4% -100.0% 0.0%   Employees   67 69 81 81 63 72 0 0   Employee growth %   6.3% 3.0% 17.4% 0.0% -22.2% 14.3% -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)   28,486 36,946 38,520 45,424 51,000 50,167 11,169 11,169   Balance sheet change%   31.8% 29.7% 4.3% 17.9% 12.3% -1.6% -77.7% 0.0%   Added value   1,320.0 2,339.3 -405.6 8,070.8 4,536.3 4,670.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -560 -630 -180 -456 -266 250 -777 0   Net sales trend   -1.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 -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 (%)   1.9% 4.0% -1.3% 12.2% 8.6% 7.5% 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 %   -0.2% 9.3% 0.9% 19.1% 10.3% 10.3% 0.0% 0.0%   ROI %   -0.5% 22.0% 2.2% 48.3% 25.8% 23.9% 0.0% 0.0%   ROE %   -14.3% 62.4% -1.3% 83.8% 33.9% 29.5% 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 %   10.0% 14.5% 9.7% 20.1% 23.9% 28.2% 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, %   -290.5% -398.9% 1,738.9% -82.2% -402.6% -261.4% 0.0% 0.0%   Gearing %   2.7% 0.2% 3.8% 0.6% 1.2% 0.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   133.8% 635.7% 372.9% 1,025.0% 243.2% 110.5% 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   2.0 2.1 1.6 1.8 1.8 1.8 0.0 0.0   Current Ratio   1.6 1.7 1.6 1.8 1.8 1.8 0.0 0.0   Cash and cash equivalent   3,902.3 9,340.1 7,195.6 6,690.9 18,218.7 12,285.5 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   6,238.6 10,611.5 9,125.4 16,340.5 18,425.3 18,396.2 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   20 34 -5 100 72 65 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   20 34 -5 100 71 65 0 0   EBIT / employee   13 29 -9 97 68 62 0 0   Net earnings / employee   -7 33 -1 67 57 54 0 0