Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Damagergaard ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 N/A 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% 0.5% 0.5%   Bankruptcy risk   0.0% 0.6% 0.5% 0.5% 0.8% 0.4% 7.4% 7.3%   Credit score (0-100)   0 97 99 99 93 100 9 10   Credit rating   N/A A AA AA A AA BB BB   Credit limit (kDKK)   0.0 4,677.4 5,336.2 5,233.5 4,546.9 5,568.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 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   0.0 10,802 11,437 8,782 7,651 9,892 0.0 0.0   EBITDA   0.0 8,515 7,931 5,626 5,402 6,948 0.0 0.0   EBIT   0.0 6,340 5,573 2,706 206 3,915 0.0 0.0   Pre-tax profit (PTP)   0.0 6,427.5 4,866.1 2,282.9 -139.1 3,080.5 0.0 0.0   Net earnings   0.0 4,903.8 3,617.1 2,252.5 219.4 2,192.5 0.0 0.0   Pre-tax profit without non-rec. items   0.0 6,427 4,866 2,283 -139 3,080 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 92,024 89,207 86,396 83,376 82,350 0.0 0.0   Shareholders equity total   0.0 43,284 46,817 48,890 48,919 50,915 50,672 50,672   Interest-bearing liabilities   0.0 38,956 38,262 37,578 36,954 37,387 0.0 0.0   Balance sheet total (assets)   0.0 104,246 104,377 98,222 94,495 96,138 50,672 50,672   Net Debt   0.0 36,843 33,384 35,234 33,901 31,678 -50,672 -50,672     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 10,802 11,437 8,782 7,651 9,892 0.0 0.0   Gross profit growth   0.0% 0.0% 5.9% -23.2% -12.9% 29.3% -100.0% 0.0%   Employees   0 0 0 0 0 3 0 0   Employee growth %   0.0% 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)   0 104,246 104,377 98,222 94,495 96,138 50,672 50,672   Balance sheet change%   0.0% 0.0% 0.1% -5.9% -3.8% 1.7% -47.3% 0.0%   Added value   0.0 8,515.1 8,687.8 5,931.2 3,430.5 6,947.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 89,883 -5,949 -6,053 -7,753 -4,058 -82,350 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 58.7% 48.7% 30.8% 2.7% 39.6% 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 %   0.0% 6.6% 5.4% 2.7% 0.4% 4.7% 0.0% 0.0%   ROI %   0.0% 7.6% 5.9% 2.8% 0.4% 4.8% 0.0% 0.0%   ROE %   0.0% 11.3% 8.0% 4.7% 0.4% 4.4% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 41.5% 44.9% 49.8% 51.8% 53.0% 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, %   0.0% 432.7% 420.9% 626.2% 627.6% 456.0% 0.0% 0.0%   Gearing %   0.0% 90.0% 81.7% 76.9% 75.5% 73.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 2.1% 2.0% 1.2% 1.4% 3.9% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.2 1.1 0.7 1.3 2.3 0.0 0.0   Current Ratio   0.0 0.5 2.0 1.5 2.4 3.0 0.0 0.0   Cash and cash equivalent   0.0 2,113.2 4,877.2 2,344.1 3,053.3 5,709.0 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 -7,312.9 5,173.2 2,372.5 3,638.8 2,296.4 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 N/A 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   0 0 0 0 0 2,316 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 2,316 0 0   EBIT / employee   0 0 0 0 0 1,305 0 0   Net earnings / employee   0 0 0 0 0 731 0 0