Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANCUTTER 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 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Bankruptcy risk for industry   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   0.8% 1.5% 1.1% 0.7% 0.6% 0.8% 8.0% 8.0%   Credit score (0-100)   92 77 83 95 98 91 31 31   Credit rating   AA A A AA AA AA BB BB   Credit limit (kDKK)   872.5 66.3 864.2 2,820.2 3,438.6 3,270.7 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 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   8,375 14,355 16,936 18,876 22,096 26,645 0.0 0.0   EBITDA   4,038 8,381 9,399 11,224 14,671 18,155 0.0 0.0   EBIT   3,826 8,160 9,242 10,588 13,334 16,725 0.0 0.0   Pre-tax profit (PTP)   4,084.1 9,296.3 9,329.7 10,692.9 12,862.9 16,721.7 0.0 0.0   Net earnings   3,172.7 7,239.8 7,268.4 8,369.1 10,032.1 13,018.2 0.0 0.0   Pre-tax profit without non-rec. items   4,084 9,296 9,330 10,693 12,863 16,722 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Tangible assets total   689 682 375 5,678 10,558 10,105 0.0 0.0   Shareholders equity total   6,708 11,947 15,216 18,585 22,051 24,568 15,968 15,968   Interest-bearing liabilities   262 193 0.0 465 1,433 1,166 0.0 0.0   Balance sheet total (assets)   9,231 13,333 18,129 26,398 37,592 36,761 15,968 15,968   Net Debt   -1,036 -2,738 -6,364 -6,349 -4,684 -76.2 -15,968 -15,968     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/3 2022 2023/3 2023 2024/3 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   8,375 14,355 16,936 18,876 22,096 26,645 0.0 0.0   Gross profit growth   6.1% 71.4% 18.0% 11.5% 17.1% 20.6% -100.0% 0.0%   Employees   14 13 17 18 17 19 0 0   Employee growth %   40.0% -7.1% 30.8% 5.9% -5.6% 11.8% -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)   9,231 13,333 18,129 26,398 37,592 36,761 15,968 15,968   Balance sheet change%   16.0% 44.4% 36.0% 45.6% 42.4% -2.2% -56.6% 0.0%   Added value   4,037.7 8,381.0 9,399.4 11,223.7 13,969.8 18,155.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -85 -259 -485 4,668 3,543 -1,884 -10,105 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/3 2022 2023/3 2023 2024/3 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 (%)   45.7% 56.8% 54.6% 56.1% 60.3% 62.8% 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 %   47.7% 82.5% 59.3% 48.4% 41.8% 45.4% 0.0% 0.0%   ROI %   58.4% 96.9% 67.9% 55.8% 48.1% 51.2% 0.0% 0.0%   ROE %   51.8% 77.6% 53.5% 49.5% 49.4% 55.8% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Equity ratio %   72.7% 89.6% 83.9% 70.4% 58.7% 66.8% 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, %   -25.6% -32.7% -67.7% -56.6% -31.9% -0.4% 0.0% 0.0%   Gearing %   3.9% 1.6% 0.0% 2.5% 6.5% 4.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.8% 3.8% 5.8% 34.7% 54.9% 13.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Quick Ratio   1.7 6.8 4.5 4.3 2.8 4.5 0.0 0.0   Current Ratio   3.7 10.4 6.3 5.8 4.0 6.3 0.0 0.0   Cash and cash equivalent   1,297.0 2,931.1 6,364.2 6,814.1 6,117.4 1,242.6 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/3 2022 2023/3 2023 2024/3 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   6,214.2 11,397.8 14,904.1 17,174.0 20,339.3 22,392.4 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 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   288 645 553 624 822 956 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   288 645 553 624 863 956 0 0   EBIT / employee   273 628 544 588 784 880 0 0   Net earnings / employee   227 557 428 465 590 685 0 0