Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANNEMAND & VEJSAGER 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  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% 1.3%   Bankruptcy risk   8.0% 6.5% 9.8% 6.4% 5.3% 5.5% 20.6% 16.0%   Credit score (0-100)   32 38 26 37 41 41 4 12   Credit rating   BB BBB BB BBB BBB BBB B 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   706 104 -64.4 144 60.8 4.2 0.0 0.0   EBITDA   620 93.5 -71.1 133 47.2 -3.2 0.0 0.0   EBIT   620 93.5 -71.1 133 47.2 -3.2 0.0 0.0   Pre-tax profit (PTP)   552.0 64.8 -100.3 122.7 38.4 -5.1 0.0 0.0   Net earnings   552.0 64.8 -100.3 122.7 38.4 -5.1 0.0 0.0   Pre-tax profit without non-rec. items   552 64.8 -100 123 38.4 -5.1 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -1,050 157 56.3 179 217 212 -788 -788   Interest-bearing liabilities   0.0 0.0 0.0 0.1 0.0 0.0 788 788   Balance sheet total (assets)   1,922 785 1,472 762 566 549 0.0 0.0   Net Debt   -912 -96.3 -124 -188 -380 -263 788 788     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   706 104 -64.4 144 60.8 4.2 0.0 0.0   Gross profit growth   136.2% -85.2% 0.0% 0.0% -57.8% -93.0% -100.0% 0.0%   Employees   1 1 1 1 1 1 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)   1,922 785 1,472 762 566 549 0 0   Balance sheet change%   -15.7% -59.1% 87.4% -48.2% -25.8% -2.9% -100.0% 0.0%   Added value   619.9 93.5 -71.1 133.2 47.2 -3.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 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 -1.0 1.0 2.0 -1.0 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 (%)   87.7% 89.6% 110.4% 92.3% 77.6% -75.6% 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 %   18.1% 5.0% -6.3% 11.9% 7.4% -0.6% 0.0% 0.0%   ROI %   43.1% 12.3% -19.0% 34.5% 10.5% -0.7% 0.0% 0.0%   ROE %   26.3% 6.2% -94.2% 104.3% 19.4% -2.4% 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 %   -40.2% 20.0% 4.7% 23.5% 38.4% 38.7% -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, %   -147.2% -103.0% 173.7% -141.4% -805.5% 8,204.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.1% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 17,665.5% 17,584.9% 0.0% 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   1.0 1.6 0.4 1.9 5.3 5.9 0.0 0.0   Current Ratio   1.0 1.9 1.2 2.0 5.6 6.2 0.0 0.0   Cash and cash equivalent   912.3 96.3 123.6 188.5 380.0 262.9 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   -54.5 314.1 194.0 309.8 365.0 353.9 -393.8 -393.8   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   620 94 -71 133 47 -3 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   620 94 -71 133 47 -3 0 0   EBIT / employee   620 94 -71 133 47 -3 0 0   Net earnings / employee   552 65 -100 123 38 -5 0 0